VLO Valero Energy
Best-in-class refiner, but $388 prices peak crack spreads as permanent; mid-cycle economics justify far less.
The story
Valero is the largest independent US refiner, with a low-cost, complex Gulf Coast-heavy system plus renewable diesel (DGD) and ethanol. Its moat is scale, feedstock flexibility, and export access, but it remains a price-taker in a mature, cyclical commodity business facing long-run demand erosion from electrification. The current price looks like it capitalizes tight crack spreads (rationalized capacity in the US and Europe) as if they were permanent, not a mid-cycle outcome.
Revenue tracks refined product prices, with volume flat to slightly positive, so growth is modest and terminal growth sits at 1%, well below the risk-free rate, because of transition headwinds. The 7% target margin sits between the 2.9-3.3% trough and the 8.5-9% peak, a mid-cycle level that is a little above history to reflect closures of competing refineries. Sales-to-capital of 3.5, a touch below the TTM 4.06, reflects sustaining capex and turnaround costs that the currently low capex figure understates.
Value drivers
| Revenue growth (Y1) | 3.0% |
| Terminal growth | 1.0% |
| Forecast horizon | 6y |
| Target operating margin | 7.0% |
| Years to target margin | 3 |
| Sales-to-capital | 3.50 |
| Beta | 1.15 |
| Failure probability | 2.0% |
| Cost of capital (WACC) | 10.0% |
| Terminal WACC | 9.3% |
Valuation bridge
| PV of explicit FCFF | 30.95B |
| PV of terminal value | 52.55B |
| Equity value | 73.19B |
| ÷ shares → per share | $254.21 |
News
bearish -0.30 · 8 articles
- Is ExxonMobil Stock Increasing Your Market Risk?
- What are the Prospects for Valero Energy's Refining Operations?
- Crescent Energy and Kosmos Energy Stocks Trade Up, What You Need To Know
- These Energy Stocks Just Delivered Massive September Gains
- Best Growth Stocks to Buy for September 28th
- VLO, MPC, PSX Stocks, Diesel Futures Climb Overnight: Trump Says US ‘Very Seriously’ Considering Diesel Export Ban
- Valero Energy (VLO) Could Be 45% Overvalued After Strong Earnings And Margin Tailwinds
- Valero (VLO) Stock Looks Expensive As Its 5x Run Draws Scrutiny
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 143.58B | 3.0% | 7.3% | 7.86B | 1.19B | 6.66B | 6.06B |
| 2 | 147.31B | 2.6% | 7.2% | 7.89B | 1.07B | 6.82B | 5.64B |
| 3 | 150.55B | 2.2% | 7.0% | 7.88B | 925.96M | 6.95B | 5.23B |
| 4 | 153.26B | 1.8% | 7.0% | 8.02B | 774.27M | 7.24B | 4.95B |
| 5 | 155.41B | 1.4% | 7.0% | 8.13B | 613.05M | 7.52B | 4.68B |
| 6 | 156.96B | 1.0% | 7.0% | 8.21B | 444.02M | 7.77B | 4.39B |
Key risks
- Crack spreads normalizing as new Asian, African and Middle Eastern capacity (Dangote, Dos Bocas, Yulong) comes online
- Structural decline in gasoline demand from EVs and efficiency gains
- Pressure on renewable diesel margins from changes to RIN, LCFS and 45Z credits, plus regulatory and environmental liabilities
Catalysts
- Further US and European refinery closures that tighten product markets over the long run
- Continued buybacks and dividends at elevated free cash flow, shrinking the share count