- Equity Research Cheat Sheets
 - Posts
 - XOM 3Q25 - Operational strength and macro headwinds. What's next? Bull case $156 Bear case $95
 
XOM 3Q25 - Operational strength and macro headwinds. What's next? Bull case $156 Bear case $95
Cheat Sheets
EXXON MOBIL CORPORATION (XOM)
π Revenue $85.3B (-5.2% YoY MISS) | Adj EPS $1.88 vs $1.82 Est | Guyana 700K+ boe/d Record | Permian 1.7M boe/d Record | Dividend Raised 4%
Production 4.77M boe/d (+139K seq) | Operating Cash Flow $14.8B | Free Cash Flow $6.3B | Shareholder Returns $9.4B | $14B Cost Savings Since 2019 | 8 of 10 Key Projects Started
 π° Market Cap: $490B | π’ 61K Employees | π Global Operations in 50+ Countries 
 π¨βπΌ CEO Darren Woods | π― Structural Cost Leadership | πΊπΈ Spring, Texas 
$114.69
π -$1.74 (-1.5%) Post-Earnings
+3.9% YTD | Q3 2025 Mixed Results
Price Targets (12-18 Months)
Current Price: $114.69
$156.00
Bull Case (+36%)
2026 EPS: $7.40 | P/E Multiple: 21x
HIGH GROWTH SCENARIO
π Needs:
Oil prices recover to $80-85/bbl on OPEC+ discipline and China demand recovery β’ Guyana reaches 1.7M boe/d capacity by 2030 with all developments executed flawlessly, Hammerhead online 2029 β’ Permian production scales to 2.3M boe/d by 2030 with lightweight proppant in 50%+ of wells by end of 2026 increasing recoveries 20% β’ Chemical margins recover from bottom-of-cycle to normalized levels β’ Structural cost savings continue delivering $2.5B+ annually as targeted β’ New technology ventures (Proxima systems, carbon materials, graphite anodes with Superior Graphite) successfully scale β’ Share buybacks accelerate with improved free cash flow generation back to $10B+ quarterly
$127.00
Base Case (+11%)
2026 EPS: $6.80 | P/E Multiple: 18.7x
ANALYST CONSENSUS
βοΈ Needs:
Oil prices stabilize in $65-75/bbl range with modest global demand growth β’ Guyana production grows steadily to 900K+ boe/d with current projects including Yellowtail and Hammerhead β’ Permian maintains record production levels above 1.7M boe/d with lightweight proppant deployment β’ Company delivers on capex guidance slightly below $27-29B annually excluding M&A β’ 10 key 2025 projects drive $3B+ earnings contribution in 2026 at constant prices building 2030 foundation β’ Dividend growth continues at 3-4% annually with 43+ year streak intact β’ Structural cost savings of $2.5B annually offset inflationary pressures β’ Free cash flow improves to $25-30B annually supporting buybacks and dividends
$95.00
Bear Case (-17%)
2026 EPS: $5.40 | P/E Multiple: 17.6x
ENERGY DOWNTURN
β οΈ Risk:
Oil prices crash below $55/bbl on global recession and weak demand β’ OPEC+ increases production flooding market with supply β’ Chemical margins remain depressed for extended period β’ Tariff policies and trade wars slow global economic growth β’ Rising global oil inventories pressure pricing β’ Energy transition accelerates reducing long-term fossil fuel demand β’ Geopolitical tensions in Middle East or Venezuela disrupt operations β’ Free cash flow generation remains weak limiting shareholder returns β’ ESG pressures increase cost of capital and limit project approvals
The TL;DR
π°
What Happened
Earnings Beat: Adjusted EPS of $1.88 topped estimates of $1.82, CEO Woods emphasized "highest EPS we've had compared to other quarters in similar oil-price environment"
Revenue Miss: $85.3B fell short of $87.7B estimate, down 5.2% YoY as crude prices averaged 16% lower with WTI in $60s versus $76+ prior year
Record Production: Total output 4.77M boe/d (+139K seq) with Guyana exceeding 700K boe/d and Permian hitting nearly 1.7M boe/d, both quarterly records
Strong Cash Flow: Operating cash flow of $14.8B and free cash flow of $6.3B, though FCF down 44% YoY from $11.3B on lower commodity prices
Shareholder Returns: Distributed $9.4B including $4.2B dividends and $5.1B buybacks, raised Q4 dividend to $1.03 (+4%) marking 43rd consecutive year
Revenue Miss: $85.3B fell short of $87.7B estimate, down 5.2% YoY as crude prices averaged 16% lower with WTI in $60s versus $76+ prior year
Record Production: Total output 4.77M boe/d (+139K seq) with Guyana exceeding 700K boe/d and Permian hitting nearly 1.7M boe/d, both quarterly records
Strong Cash Flow: Operating cash flow of $14.8B and free cash flow of $6.3B, though FCF down 44% YoY from $11.3B on lower commodity prices
Shareholder Returns: Distributed $9.4B including $4.2B dividends and $5.1B buybacks, raised Q4 dividend to $1.03 (+4%) marking 43rd consecutive year
π
Why It Matters
Operational Excellence: Delivered highest EPS ever in similar price environments, proving structural changes are real and cost discipline works at scale
Volume Growth Offsets Prices: Production up 139K boe/d sequentially demonstrates ability to grow through pricing headwinds with advantaged assets and proprietary technology
Cost Savings Compounding: $14B+ in structural cost savings since 2019 (averaging $2.5B annually), with profitability per barrel more than doubled since 2019
Project Execution Leadership: 8 of 10 key 2025 projects started with $50B gross capital, Yellowtail came online 4 months early and under budget - unmatched execution at scale
Capital Discipline: Capex tracking below $27B guidance (excluding $2.4B acquisitions) while delivering record production shows efficient capital allocation
Volume Growth Offsets Prices: Production up 139K boe/d sequentially demonstrates ability to grow through pricing headwinds with advantaged assets and proprietary technology
Cost Savings Compounding: $14B+ in structural cost savings since 2019 (averaging $2.5B annually), with profitability per barrel more than doubled since 2019
Project Execution Leadership: 8 of 10 key 2025 projects started with $50B gross capital, Yellowtail came online 4 months early and under budget - unmatched execution at scale
Capital Discipline: Capex tracking below $27B guidance (excluding $2.4B acquisitions) while delivering record production shows efficient capital allocation
π―
What's Next
Guyana Capacity Expansion: Yellowtail adds 250K boe/d bringing total capacity over 900K boe/d, sanctioned 7th development Hammerhead for 2029, targeting 1.7M boe/d by 2030
Permian Technology Rollout: Lightweight proppant in 25% of wells in 2025, ramping to 50% by end of 2026, improving recovery rates up to 20% with supply advantages
Project Pipeline Value: 10 key 2025 projects (8 started, 2 on track) expected to drive $3B+ earnings contribution in 2026 at constant prices and margins
2030 Vision: Targeting $20B additional earnings and $30B additional cash flow versus 2024 baseline on constant price and margin basis through project execution
Corporate Plan Update: December 9th virtual event at 9 AM CT will detail Permian success, technology pipeline, and path to sustained shareholder value growth
Permian Technology Rollout: Lightweight proppant in 25% of wells in 2025, ramping to 50% by end of 2026, improving recovery rates up to 20% with supply advantages
Project Pipeline Value: 10 key 2025 projects (8 started, 2 on track) expected to drive $3B+ earnings contribution in 2026 at constant prices and margins
2030 Vision: Targeting $20B additional earnings and $30B additional cash flow versus 2024 baseline on constant price and margin basis through project execution
Corporate Plan Update: December 9th virtual event at 9 AM CT will detail Permian success, technology pipeline, and path to sustained shareholder value growth
π‘
Bottom Line for Retail Investors
 Exxon delivered mixed Q3 results that showcase both operational strength and macro headwinds. The company beat earnings expectations with the "highest EPS ever in similar oil price environments" per CEO Woods, proving its $14B+ in structural cost savings since 2019 and operational excellence are real competitive advantages that work through cycles. Record production from Guyana (700K+ boe/d) and the Permian (nearly 1.7M boe/d) demonstrates world-class project execution with Yellowtail coming online 4 months early. The 10 key 2025 projects representing $50B in gross capital are expected to drive $3B+ in 2026 earnings. However, free cash flow dropped 44% to $6.3B on lower commodity prices, and the stock fell despite the earnings beat as revenue missed expectations. Management emphasized they're pacing low-carbon solution investments with market development rather than cutting core business capex. For long-term investors, XOM offers a 3.6% dividend yield that's been growing for 43 consecutive years (less than 5% of S&P 500 companies achieve this), trading at 16.7x earnings with analyst targets averaging $127 (11% upside). The key question is whether volume growth from advantaged assets and unmatched cost discipline can offset sustained lower oil prices. With profitability per barrel doubled since 2019 and clear paths to growth in both Guyana and Permian through next decade, Exxon positions itself as the most efficient operator executing at unmatched scale - but you're betting on stable-to-improving commodity prices and continued execution excellence. 
π Bull Thesis
π
Unmatched Operational Excellence
Highest EPS for Price Environment: Darren Woods emphasized this is the highest EPS ever delivered when oil prices are at these levels, proving structural changes work through cycles
Profitability Per Barrel Doubled: Profitability on each barrel produced has more than doubled since 2019 through technology deployment and structural cost discipline
Project Execution Leadership: Started 8 of 10 key projects representing $50B gross capital in 2025, with Yellowtail 4 months early and under budget - no peer executing at this scale
$14B+ Cost Savings: Cumulative structural cost reductions averaging $2.5B annually since 2019, delivering margin expansion in any commodity environment with more opportunity ahead
Profitability Per Barrel Doubled: Profitability on each barrel produced has more than doubled since 2019 through technology deployment and structural cost discipline
Project Execution Leadership: Started 8 of 10 key projects representing $50B gross capital in 2025, with Yellowtail 4 months early and under budget - no peer executing at this scale
$14B+ Cost Savings: Cumulative structural cost reductions averaging $2.5B annually since 2019, delivering margin expansion in any commodity environment with more opportunity ahead
π
Guyana Growth Powerhouse
Record Q3 Production: Exceeded 700K boe/d in Q3, a quarterly record with Guyanese making up over two-thirds of workforce (6,000+ people, 2,000+ local businesses)
Yellowtail Adding 250K: Fourth and largest development brought online in Q3 (4 months ahead of schedule) adding 250K boe/d capacity bringing total to 900K+ boe/d
7th Development Sanctioned: Hammerhead sanctioned in Q3 with 2029 expected startup, clear development pipeline with 8+ projects planned to reach 1.7M boe/d by 2030
Low Breakeven Costs: Offshore Guyana has some of industry's lowest breakeven costs, profitable even at $35-40/bbl, plus $1B+ value from Discovery 6 supercomputer optimization
Yellowtail Adding 250K: Fourth and largest development brought online in Q3 (4 months ahead of schedule) adding 250K boe/d capacity bringing total to 900K+ boe/d
7th Development Sanctioned: Hammerhead sanctioned in Q3 with 2029 expected startup, clear development pipeline with 8+ projects planned to reach 1.7M boe/d by 2030
Low Breakeven Costs: Offshore Guyana has some of industry's lowest breakeven costs, profitable even at $35-40/bbl, plus $1B+ value from Discovery 6 supercomputer optimization
βοΈ
Permian Technology Leadership
Record 1.7M boe/d: Another quarterly production record of nearly 1.7M oil-equivalent bpd in the Permian Basin, highest-producing asset in portfolio
Third-Party Validated Technology: Wood Mackenzie published reports validating lightweight proppant delivers significant improvements, acknowledging upstream-refining integration creates strategic advantage others can't replicate
Accelerating Deployment: 25% of wells using proprietary proppant in 2025, ramping to 50% by end of 2026, increases well recoveries up to 20% using low-cost refinery coke as feedstock
Strategic Acquisition: Acquired 80,000+ net high-quality acres in Midland Basin from Sinicon Petroleum, expanding drilling inventory and technology deployment opportunities to 2.3M boe/d by 2030
Third-Party Validated Technology: Wood Mackenzie published reports validating lightweight proppant delivers significant improvements, acknowledging upstream-refining integration creates strategic advantage others can't replicate
Accelerating Deployment: 25% of wells using proprietary proppant in 2025, ramping to 50% by end of 2026, increases well recoveries up to 20% using low-cost refinery coke as feedstock
Strategic Acquisition: Acquired 80,000+ net high-quality acres in Midland Basin from Sinicon Petroleum, expanding drilling inventory and technology deployment opportunities to 2.3M boe/d by 2030
π΅
Fortress Balance Sheet & Returns
43-Year Dividend Aristocrat: Raised Q4 dividend to $1.03 marking 43rd consecutive year of increases, placing XOM in category of less than 5% of S&P 500 companies with this track record
$9.4B Quarterly Returns: Returned $4.2B dividends + $5.1B buybacks to shareholders in Q3 while maintaining strong balance sheet and investment-grade credit ratings
Capital Discipline: Capex tracking below $27-29B guidance (excluding $2.4B M&A) while delivering record production shows wise capital allocation, not cutting but pacing with market development
2030 Cash Flow Vision: 10 key 2025 projects expected to drive $3B+ earnings in 2026, building foundation for $30B additional free cash flow target versus 2024 on constant prices
$9.4B Quarterly Returns: Returned $4.2B dividends + $5.1B buybacks to shareholders in Q3 while maintaining strong balance sheet and investment-grade credit ratings
Capital Discipline: Capex tracking below $27-29B guidance (excluding $2.4B M&A) while delivering record production shows wise capital allocation, not cutting but pacing with market development
2030 Cash Flow Vision: 10 key 2025 projects expected to drive $3B+ earnings in 2026, building foundation for $30B additional free cash flow target versus 2024 on constant prices
π» Bear Thesis
π
Weakening Oil Price Environment
16% YoY Price Decline: U.S. crude prices fell 16% year-over-year with oil averaging in $60s range in Q3 versus $76+ in 2024, pressuring upstream earnings
OPEC+ Supply Increases: Organization increasing production flooding market with additional barrels, contributing to looser crude supply-demand balance pressuring prices lower
Tariff Demand Risks: President Trump's tariff policies have market worried about economic slowdown reducing global oil demand and industrial activity
Rising Inventories: Global oil inventories building suggests oversupply conditions may persist, with looser crude market expected to continue pressuring pricing environment
OPEC+ Supply Increases: Organization increasing production flooding market with additional barrels, contributing to looser crude supply-demand balance pressuring prices lower
Tariff Demand Risks: President Trump's tariff policies have market worried about economic slowdown reducing global oil demand and industrial activity
Rising Inventories: Global oil inventories building suggests oversupply conditions may persist, with looser crude market expected to continue pressuring pricing environment
πΈ
Free Cash Flow Collapse
44% FCF Decline: Free cash flow dropped from $11.3B in Q3 2024 to just $6.3B in Q3 2025, a massive year-over-year decrease driven by lower commodity prices
Returns Exceed Generation: Company returned $9.4B to shareholders ($4.2B dividends + $5.1B buybacks) on only $6.3B of FCF generation, raising sustainability questions at current prices
Lower Full-Year Earnings: 9-month 2025 earnings of $22.3B down from $26.1B prior year, with net income down 12% to $7.5B in Q3 versus $8.6B year-ago
Margin Compression Risk: If oil stays at $60-65/bbl range, FCF generation may not support current dividend growth trajectory and aggressive buyback pace without balance sheet strain
Returns Exceed Generation: Company returned $9.4B to shareholders ($4.2B dividends + $5.1B buybacks) on only $6.3B of FCF generation, raising sustainability questions at current prices
Lower Full-Year Earnings: 9-month 2025 earnings of $22.3B down from $26.1B prior year, with net income down 12% to $7.5B in Q3 versus $8.6B year-ago
Margin Compression Risk: If oil stays at $60-65/bbl range, FCF generation may not support current dividend growth trajectory and aggressive buyback pace without balance sheet strain
βοΈ
Bottom-of-Cycle Chemical Margins
Bottom-of-Cycle Margins: CEO Woods specifically called out "bottom-of-cycle margins" in chemicals business which contributed significantly to Q3 profit decline
$515M Chemical Earnings: Chemical segment delivered only $515M in Q3 versus $1.8B refining and $5.68B upstream, showing significant weakness in this business line
Recovery Timeline Unclear: Management provided no specific guidance on when chemical margins will normalize, creating earnings uncertainty for important segment of portfolio
Refining Offset Limited: While refining achieved highest reliability ever in Q3, chemical weakness highlights portfolio exposure to downstream margin volatility beyond crude prices
$515M Chemical Earnings: Chemical segment delivered only $515M in Q3 versus $1.8B refining and $5.68B upstream, showing significant weakness in this business line
Recovery Timeline Unclear: Management provided no specific guidance on when chemical margins will normalize, creating earnings uncertainty for important segment of portfolio
Refining Offset Limited: While refining achieved highest reliability ever in Q3, chemical weakness highlights portfolio exposure to downstream margin volatility beyond crude prices
π
Energy Transition & ESG Pressures
Long-Term Demand Erosion: Accelerating shift to renewables and EVs threatens long-term oil demand as world decarbonizes
Stranded Asset Risk: Major capital investments in Guyana and Permian may face reduced lifespan if energy transition accelerates faster than expected
Cost of Capital Premium: ESG-conscious investors increasingly avoiding fossil fuels, potentially raising XOM's cost of capital versus clean energy peers
Regulatory Headwinds: Climate policies, carbon taxes, and stricter emissions standards could increase operating costs and limit growth opportunities
Stranded Asset Risk: Major capital investments in Guyana and Permian may face reduced lifespan if energy transition accelerates faster than expected
Cost of Capital Premium: ESG-conscious investors increasingly avoiding fossil fuels, potentially raising XOM's cost of capital versus clean energy peers
Regulatory Headwinds: Climate policies, carbon taxes, and stricter emissions standards could increase operating costs and limit growth opportunities
This analysis is for informational purposes only and should not be considered investment advice. Please consult with a financial advisor before making investment decisions.

