Valero Energy Corporation logo VLO - Valero Energy Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 21
HOLD 14
SELL 1
STRONG
SELL
0
| PRICE TARGET: $310.20 DETAILS
HIGH: $357.00
LOW: $203.00
MEDIAN: $331.50
CONSENSUS: $310.20
DOWNSIDE: 13.57%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Oil & Gas E&P 85% confidence

Primary model: FCF at Price Deck × Multiple

Valuation Signal Overvalued Strong
Trading 62.0% above fair value
Current Price $358.92
Bear Case $187.46 47.8% downside ($187.46 - $358.92) / $358.92 = -47.8% FCF $6099M × 10x
Fair Value $221.50 38.3% downside ($221.50 - $358.92) / $358.92 = -38.3% FCF $5446M × 13x
Bull Case $241.93 32.6% downside ($241.93 - $358.92) / $358.92 = -32.6% FCF $4792M × 16x

Adjust Assumptions

75.0$/bbl
13.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 20.3x

Plain-Language Summary

At $75/bbl oil with a 13x EV/FCF multiple, intrinsic value is $221.50 per share. Range: $187.46 (bear) to $241.93 (bull).

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (37 analysts) $310.20
Analyst Range $203.00 – $357.00
Divergence from AlphaVal 29%

Warnings

Where you think oil prices will settle long-term drives over 80% of this valuation. The biggest risk isn't the company itself — it's getting the commodity price wrong.
Wall Street's average price target is $310.20 (from 37 analysts). Our estimate is 29% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — commodity volumes do not compound
  • Geopolitical premiums are real but historically temporary
  • Reserve replacement ratio below 100% for 3 years is existential