Vlaero Energy Corp Valuation – June 2018 $VLO

Company Profile (excerpt from Reuters): Valero Energy Corporation (Valero), incorporated on June 8, 1981, is an independent petroleum refiner and ethanol producer. The Company’s segments include refining, ethanol and Valero Energy Partners LP (VLP). The refining segment includes its refining operations and the associated marketing activities. The ethanol segment includes its ethanol operations and the associated marketing activities, and logistics assets that support its ethanol operations. The Company owns logistics assets (crude oil pipelines, refined petroleum product pipelines, terminals, tanks, marine docks, truck rack bays and other assets) that support its refining operations. Some of these assets are owned by VLP, which is a midstream master limited partnership owned by the Company. VLP’s assets include crude oil and refined petroleum products pipeline and terminal systems in the United States Gulf Coast and the United States Mid-Continent regions. The Company’s refineries produce conventional gasolines, premium gasolines, gasoline meeting the specifications of the California Air Resources Board (CARB), diesel, low-sulfur diesel, ultra-low-sulfur diesel, CARB diesel, other distillates, jet fuel, asphalt, petrochemicals, lubricants and other refined petroleum products.

VLO Chart

VLO data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of VLO – June 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $53,352,079,515 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.70 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 3368.97% Pass
6. Moderate PEmg Ratio PEmg < 20 17.79 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.33 Pass
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.70 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 1.08 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $6.96
MG Growth Estimate 6.36%
MG Value $147.67
Opinion Fairly Valued
MG Grade B-
MG Value based on 3% Growth $100.91
MG Value based on 0% Growth $59.15
Market Implied Growth Rate 4.64%
Current Price $123.78
% of Intrinsic Value 83.82%

Valero Energy Corporation is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability over the last ten years. The Enterprising Investor has no initial concerns. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Fairly Valued after growing its EPSmg (normalized earnings) from $4.89 in 2014 to an estimated $6.96 for 2018. This level of demonstrated earnings growth supports the market’s implied estimate of 4.64% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value within a margin of safety relative to the price.

At the time of valuation, further research into Valero Energy Corporation revealed the company was trading above its Graham Number of $82.85. The company pays a dividend of $2.8 per share, for a yield of 2.3%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 17.79, which was below the industry average of 87.76, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-18.96.

Valero Energy Corporation performs fairly well in the ModernGraham grading system, scoring a B-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$18.96
Graham Number $82.85
PEmg 17.79
Current Ratio 1.70
PB Ratio 2.33
Current Dividend $2.80
Dividend Yield 2.26%
Number of Consecutive Years of Dividend Growth 7

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 3/1/2018
Total Current Assets $18,260,000,000
Total Current Liabilities $10,752,000,000
Long-Term Debt $8,086,000,000
Total Assets $49,376,000,000
Intangible Assets $0
Total Liabilities $26,451,000,000
Shares Outstanding (Diluted Average) 432,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $6.02
Dec2017 $9.16
Dec2016 $4.94
Dec2015 $7.99
Dec2014 $6.85
Dec2013 $4.97
Dec2012 $3.75
Dec2011 $3.68
Dec2010 $0.57
Dec2009 -$3.67
Dec2008 -$2.16
Dec2007 $8.88
Dec2006 $8.64
Dec2005 $6.10
Dec2004 $3.27
Dec2003 $1.27
Dec2002 $0.21
Dec2001 $2.21
Dec2000 $1.40
Dec1999 $0.06
Dec1998 -$0.21

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $6.96
Dec2017 $7.21
Dec2016 $6.06
Dec2015 $6.23
Dec2014 $4.89
Dec2013 $3.22
Dec2012 $1.71
Dec2011 $0.95
Dec2010 $0.54
Dec2009 $1.54
Dec2008 $4.41
Dec2007 $7.00
Dec2006 $5.34
Dec2005 $3.33
Dec2004 $1.86
Dec2003 $1.11
Dec2002 $0.93

Recommended Reading:

Other ModernGraham posts about the company

11 Best Stocks for Value Investors This Week – 3/4/17
Valero Energy Corp Valuation – February 2017 $VLO
Most Undervalued Stocks of the S&P 500 – February 2017
10 Undervalued Stocks for the Enterprising Investor – February 2017
10 Best Dividend Paying Stocks for the Enterprising Investor – February 2017

Other ModernGraham posts about related companies

Andeavor Valuation – May 2018 $ANDV
Halliburton Co Valuation – May 2018 $HAL
National Oilwell Varco Inc Valuation – May 2018 $NOV
Newfield Exploration Co Valuation – May 2018 $NFX
Kinder Morgan Inc Valuation – May 2018 $KMI
Range Resources Corp Valuation – May 2018 $RRC
Phillips 66 Valuation – April 2018 $PSX
Baker Hughes, a GE Co Valuation – April 2018 $BHGE
Marathon Petroleum Corp Valuation – April 2018 $MPC
TechnipFMC PLC Valuation – April 2018 $FTI


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.