Occidental Petroleum Corp

OXY

Crude Petroleum & Natural Gas

Mkt Cap

$55B

PE

15.77

Debt

$20.95B

Cash

$1.333B

EV

$74.62B

FCF

$4.853B

Market Cap

$55B

P/E Ratio

15.77

Debt

$20.95B

Cash

$1.333B

EV

$74.62B

FCF

$4.853B

Charts data: {"Earnings":[{"time":"2014-12-30","value":616000000},{"time":"2015-12-30","value":-7829000000},{"time":"2016-12-30","value":-574000000},{"time":"2017-12-30","value":1305000000},{"time":"2018-12-30","value":4114000000},{"time":"2019-12-30","value":-985000000},{"time":"2020-12-30","value":-15675000000},{"time":"2021-12-30","value":1512000000},{"time":"2022-12-30","value":12421000000},{"time":"2023-12-30","value":3750000000}],"Sales":[{"time":"2014-12-30","value":19312000000},{"time":"2015-12-30","value":12480000000},{"time":"2016-12-30","value":10090000000},{"time":"2017-12-30","value":12508000000},{"time":"2018-12-30","value":15560000000},{"time":"2019-12-30","value":20393000000},{"time":"2020-12-30","value":17809000000},{"time":"2021-12-30","value":25956000000},{"time":"2022-12-30","value":36634000000},{"time":"2023-12-30","value":28257000000}],"Net Margins":[{"time":"2014-12-30","value":0.03189726594863297},{"time":"2015-12-30","value":-0.627323717948718},{"time":"2016-12-30","value":-0.05688800792864222},{"time":"2017-12-30","value":0.10433322673488966},{"time":"2018-12-30","value":0.26439588688946014},{"time":"2019-12-30","value":-0.048300887559456676},{"time":"2020-12-30","value":-0.8801729462631254},{"time":"2021-12-30","value":0.05825242718446602},{"time":"2022-12-30","value":0.33905661407435717},{"time":"2023-12-30","value":0.1327104788194076}],"Assets":[{"time":"2014-12-30","value":56259000000},{"time":"2015-12-30","value":43437000000},{"time":"2016-12-30","value":43109000000},{"time":"2017-12-30","value":42026000000},{"time":"2018-12-30","value":43854000000},{"time":"2019-12-30","value":109330000000},{"time":"2020-12-30","value":80064000000},{"time":"2021-12-30","value":75036000000},{"time":"2022-12-30","value":72609000000},{"time":"2023-12-30","value":74008000000}],"Stockholders Equity":[{"time":"2014-12-30","value":34959000000},{"time":"2015-12-30","value":24350000000},{"time":"2016-12-30","value":21497000000},{"time":"2017-12-30","value":20572000000},{"time":"2018-12-30","value":21330000000},{"time":"2019-12-30","value":34232000000},{"time":"2020-12-30","value":18573000000},{"time":"2021-12-30","value":20327000000},{"time":"2022-12-30","value":30085000000},{"time":"2023-12-30","value":30349000000}],"ROE":[{"time":"2014-12-30","value":0.017620641322692296},{"time":"2015-12-30","value":-0.3215195071868583},{"time":"2016-12-30","value":-0.026701400195376097},{"time":"2017-12-30","value":0.06343573789616955},{"time":"2018-12-30","value":0.1928738865447726},{"time":"2019-12-30","value":-0.028774246319233466},{"time":"2020-12-30","value":-0.8439670489420126},{"time":"2021-12-30","value":0.07438382446991686},{"time":"2022-12-30","value":0.41286355326574703},{"time":"2023-12-30","value":0.12356255560315002}],"ROA":[{"time":"2014-12-30","value":0.027391172967880694},{"time":"2015-12-30","value":-0.21815502912263737},{"time":"2016-12-30","value":-0.03602495998515391},{"time":"2017-12-30","value":0.031599486032456096},{"time":"2018-12-30","value":0.12920144114561954},{"time":"2019-12-30","value":0.005908716729168572},{"time":"2020-12-30","value":-0.17770783373301358},{"time":"2021-12-30","value":0.06085079162002239},{"time":"2022-12-30","value":0.19442493354818274},{"time":"2023-12-30","value":0.08686898713652579}]}

Occidental Petroleum Corporation, together with its subsidiaries, engages in the acquisition, exploration, and development of oil and gas properties in the United States, the Middle East, North Africa, and Latin America. It operates through three segments: Oil and Gas, Chemical, and Midstream and Marketing. The company's Oil and Gas segment explores for, develops, and produces oil and condensate, natural gas liquids (NGLs), and natural gas. Its Chemical segment manufactures and markets basic chemicals, including chlorine, caustic soda, chlorinated organics, potassium chemicals, ethylene dichloride, chlorinated isocyanurates, sodium silicates, and calcium chloride; and vinyls comprising vinyl chloride monomer, polyvinyl chloride, and ethylene. The Midstream and Marketing segment gathers, processes, transports, stores, purchases, and markets oil, condensate, NGLs, natural gas, carbon dioxide, and power. This segment also trades around its assets consisting of transportation and storage capacity; and invests in entities. Occidental Petroleum Corporation was founded in 1920 and is headquartered in Houston, Texas.

Sector

10-Q
9/30/23
10-Q
6/30/23
10-Q
3/31/23
10-K
12/31/22
10-Q
9/30/22
10-Q
6/30/22
10-Q
3/31/22
10-K
12/31/21
10-Q
9/30/21
10-Q
6/30/21
10-Q
3/31/21
10-K
12/31/20
10-Q
9/30/20
10-Q
6/30/20
10-Q
3/31/20
10-K
12/31/19
10-Q
9/30/19
10-Q
6/30/19
10-Q
3/31/19
10-K
12/31/18
10-Q
9/30/18
10-Q
6/30/18
10-Q
3/31/18
10-K
12/31/17

DCF

Discounted Cash Flow Valuation of Occidental Petroleum Corp

Calculate

Growth Years

Growth

Start

End

Discount

Start

End

Multiple

g\r	+10%	+11%	+12%	+13%	+14%
0%	10	9	8	8	7
+1%	11	10	9	8	8
+2%	13	11	10	9	8
+3%	14	13	11	10	9
+4%	17	14	12	11	10

Years	0	1	2	3	4	5	6	7	8	9	10	TV
FCF	$4.853B	$6.309B	$8.026B	$9.988B	$12.15B	$14.45B	$16.78B	$19.01B	$21.02B	$22.65B	$23.79B	$237.9B
DCF		$5.486B	$6.069B	$6.567B	$6.948B	$7.183B	$7.253B	$7.147B	$6.871B	$6.44B	$5.88B	$58.8B
Value	$124.6B

Chart P/E ratio

In the chart Earnings are multiplied by this value.

Earnings Growth 36%

Earnings Stability -13%

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

The Net Margin is high enough to offer a good protection on the profits in case of higher costs or higher interests. Furthermore higher margins reduce earnings’ volatility.

Over time the ROA has been increasing indicating a higher marginal ROA with respect to the calculated one, giving a good sign for continued growth.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Net Margin	-63%	-5.7%	10%	26%	-4.8%	-88%	5.8%	34%	13%	13%
ROA	-22%	-3.6%	3.2%	13%	0.59%	-18%	6.1%	19%	8.7%	7.7%
ROE	-32%	-2.7%	6.3%	19%	-2.9%	-84%	7.4%	41%	12%	11%

What is the average Net Margin?

The average Net Margin over the past 5 years is -2.23%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is +4.12%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +4.99%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is +1.69%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is -1.15%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is +5.42%.

Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

The company has high debt with respect to the cashflow it generates.

The Graham’s stability indicate a relevant drawdown, consider checking when it has occured and why.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Debt FCF	-5.13	14.88	7.45	3.91	37.88	25.79	3.94	1.62	3.47	4.32
Debt Equity	0.40	0.46	0.51	0.49	1.13	1.97	1.47	0.66	0.69	0.68
MIN
Graham Stability	-	-	-	-	-61%	-1.1K%	-	-	-	-1.1K%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 4.32.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is -3.79.

What is the Graham’s Stability?

Graham’s Stability measure stands at -10.61.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Earnings growth has not been increasing in the past years.

Years	12-2016	12-2018	12-2020	12-2022	Trend
Revenue	16%	13%	17%	-23%	4%
Net Income	-	-1.8%	-	-70%	-4.6%
Stockholders Equity	5%	7.3%	18%	0.88%	4.7%
FCF	37%	18%	62%	-51%	-1.7%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is +12.67%.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is +3.96%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is -1.84%.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is -4.56%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is +7.31%.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is +4.7%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is +17.52%.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is -1.7%.