Fair value (multi-method)
Four independent methods triangulate what OXY-WT is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$105.80
Method range
$55.49 – $105.80
median $93.98
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $105.80 | +102.57% |
| Exit multiple | $93.98 | +79.94% |
| Analyst target | — | — |
| Graham number | $55.49 | +6.24% |
- Forward DCF$105.80
- Exit multiple$93.98
- Analyst target—
- Graham number$55.49
Stock price
$52.23
EPS (TTM)
$4.01
5Y EPS CAGR
0.5%
Fair value @ hist. growth
$105.80
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
-7.8%
per year over your projection horizon
Margin of safety 50.6% vs hist-growth DCF
Historical 5Y CAGR
0.5%
Your model implies
-7.8%
Next-year analyst consensus
38.5%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | -7.9% | -9.0% | -10.4% | -12.1% | -14.2% |
| 5.0% | -7.9% | -9.0% | -10.4% | -12.1% | -14.2% |
| 5.8% | -5.8% | -6.7% | -7.8% | -9.0% | -10.5% |
| 6.8% | -3.5% | -4.2% | -5.0% | -5.9% | -7.0% |
| 7.8% | -1.4% | -2.0% | -2.6% | -3.4% | -4.2% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$22.0B
Total debt − cash
Beta
0.25
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Occidental Petroleum (OXY-WT) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation