CVX · NYSE · Petroleum Refining
$222.62 · $413.2B market value · fiscal year to 31 Dec 2025
4 of 10
Buffett tests pass
Margin of safety 13%
Bear
$138.20
Base
$255.53
Bull
$420.54
Price $222.62
Chevron produces crude oil and natural gas, refines it into fuels and petrochemicals, and sells the products through its own network. The filing says the company is primarily in a commodities business with a history of price volatility. Our tests find low debt and strong owner earnings, but return on equity averaged 8.1% and fell to -4.0% in its weakest year, so the record fails the consistent earning power test. At $222.62, the base value of $255.53 implies a margin of safety of 13%, below the 25% lens, and the bear value of $138.20 sits well below the price.
Predictability: Low
Chevron earns most of its money by producing crude oil and natural gas and selling it at market prices. It also refines crude oil into fuels and petrochemicals, then sells those products through its own network. The filing excerpts describe liquefied natural gas, pipelines, renewable fuels and carbon capture as additional activities, but they do not split profit by business line, so the weight of each one cannot be checked here.
Inside the circle? Chevron's results depend on commodity prices that the company does not control, and the filings say so directly. Across 15 years of filings, return on equity ranged from -4.0% to well above its 8.1% average, and operating margin moved by 8.4% around its average. A careful owner could estimate the range of outcomes, but not a reliable central figure ten years out.
Durability
Narrow
Pricing power
Weak
Moat type
Efficient scale
Chevron's profits rest mainly on large, long-lived oil and gas reserves and on scale in a few basins. The filings describe Chevron as a large producer in the Permian Basin and the Gulf of America, but they do not show that this gives it lower costs or higher selling prices than rivals. Prices are set by supply and demand, so the company takes the price the market gives for most of its output. Return on equity averaged 8.1% and fell as low as -4.0%, and return on invested capital averaged 7.4%, which does not show a durable advantage. The protection we can see is narrow and tied to commodity prices, and the excerpts contain no evidence that it will last ten years.
Threats to the moat
Capital allocation
Questionable
Candour
Neutral
We rate capital allocation as questionable, mainly because returns on equity have been low. Return on equity averaged 8.1% and was 7.3% in the latest year. Chevron completed the Hess acquisition in July 2025, and the filing says the anticipated benefits may not be achieved. Debt is low at 0.2× of equity, but dividends absorb an average of 96% of earnings, which leaves a thin slice to reinvest. The filing names its risks and admits it has changed some ambitions, so we rate candour as neutral, though its stated objective uses promotional language. The excerpts contain no capital allocation section, so the dividend and buyback record rests on computed tokens rather than management's own words.
4 pass · 3 mixed · 3 fail · 0 can't tell
2 loss years across 15 years of filings, with operating margin varying by 8.4% around its average.
Why this testReturn on equity averaged 8.1%, reaching 15% in 1 of the years measured; the weakest year was -4.0%.
Discounted owner earnings
Bear
$138.20
Base
$255.53
Bull
$420.54
Price $222.62
| Scenario | Starting owner earnings | Growth (yrs 1–5) | Terminal | Discount | Value / share |
|---|---|---|---|---|---|
| bear | $18.2B | 6.0% | 1.5% | 9.7% | $138.20 |
| base | $18.2B | 10.0% | 2.5% | 8.2% | $255.53 |
| bull | $18.2B | 13.0% | 3.0% | 7.2% | $420.54 |
Sensitivity
| Discount ↓ / Growth → | 6.0% | 8.0% | 10.0% | 12.0% | 14.0% |
|---|---|---|---|---|---|
| 6.2% | $323 | $366 | $415 | $469 |
Chevron sells most of its output at prices set by supply and demand, and its own filing says it is primarily in a commodities business with a history of price volatility. Return on equity averaged 8.1% and fell to -4.0% in its weakest year, so the record does not show the steady high returns a quality-compounder test asks for. At $222.62 the stock sits only 13% below our base value of $255.53, while the bear value of $138.20 sits far below the price. The earnings base is also thin: latest net income was $12.3B, and the valuation needs earnings to recover.
Commodity price cycle drives earnings
Could break the thesislikelyChevron's own filing says its results depend most on crude oil, natural gas and natural gas liquids prices, which it does not control. Return on equity averaged 8.1% and fell to -4.0% at its weakest, so a weak price year can erase returns.
Hess integration may not deliver
MaterialpossibleThe Hess acquisition closed in July 2025, and the filing says the anticipated benefits may not be achieved. The filings we have do not show the combined business's earnings at full run rate, so the benefit is still unproven.
Price leaves little room for error
MateriallikelyAt $222.62 the stock trades at 34× earnings, and its owner-earnings yield of 4.4% sits below the 5.2% 10-year Treasury yield. The base-case margin of safety of 13% falls short of the 25% this lens asks for.
Buffett's test of consistent earning power asks for steady profits across good and bad years. Chevron fails it, with operating margin moving 8.4% around an average of 8.9%. The test of high return on equity without leverage also fails, since return on equity averaged 8.1% and reached the high-return threshold in only 1 of the years measured. Debt passes the little debt principle, with debt at 0.2× of equity and interest covered 17×. Owner earnings, the cash an owner could take out, pass on a normalised basis at $18.2B. Pricing power matters most to Buffett, and the filing says prices are set by supply and demand, so the excerpts give no evidence that Chevron can raise prices without losing business. The circle of competence principle also applies, since oil economics are understandable but future crude prices are not something anyone can estimate with confidence. Interest rates act as gravity on value: the owner earnings yield of 4.4% sits below the ten-year Treasury yield of 5.2%. For these reasons our research status is hard to predict, because the earnings record moves with commodity prices and the filing says so directly.
Operating margin and return on equity in each new annual report
The record swings with commodity prices, so one strong year would not show durable earning power.
Evidence that the Hess acquisition is delivering its expected cost savings and production growth
The filing says the anticipated benefits may not be achieved, and the deal closed in July 2025.
Any capital allocation section explaining buybacks, dividend payout and changes to the share count
The excerpts contain no capital allocation section, so this record must come from future filings.
Changes to insurance cover, windfall tax exposure and climate rules
The filing says the company does not have commercial insurance or third-party indemnities to fully cover all operational risks, and windfall taxes could cut profits.
The owner earnings yield compared with the ten-year Treasury yield
Higher rates reduce what future cash is worth today, and the current gap is narrow.
Questions the filings couldn't answer
How this was made
Chevron Corp · financial data to 31 Dec 2025 from SEC XBRL filings, narrative from the 10-K filed 24 Feb 2026. Method [email protected], prompts [email protected]. Judgement by anthropic/claude-haiku-5.5. 32 filing quotes verified. Data completeness 100%. Analysed 20 Oct 2026.
General research. It isn't personal advice. Numbers are computed in code from filings; the model writes no figures. It can still be wrong.
Replicly is a research and education tool. It is not financial advice and does not recommend that you buy or sell any investment. Analyses apply Buffett-inspired principles to public data and can be wrong. Warren Buffett and Berkshire Hathaway are not affiliated with and do not endorse Replicly. Capital is at risk.
“Upstream operations consist primarily of exploring for, developing, producing and transporting crude oil and natural gas”
Business · filing
“Downstream operations consist primarily of refining crude oil into petroleum products”
Business · filing
“Prices for crude oil, natural gas, liquefied natural gas (LNG), petroleum products and petrochemicals are generally determined by supply and demand.”
Business · filing
“Strong competition exists in all sectors of the petroleum and petrochemical industries in supplying the energy, fuel and chemical needs”
Business · filing
“The most significant factor that affects the company’s results of operations are the prices of crude oil, natural gas, and natural gas liquids”
Risk factors · filing
“Extended periods of low prices or demand for crude oil, natural gas, and natural gas liquids have had, and in the future can have, a material adverse impact”
Risk factors · filing
“The acquisition of Hess may cause Chevron’s financial results to differ from the company’s expectations or the expectations of the investment community”
Risk factors · filing
“Such taxes may be imposed on us or may be increased in the future in these or other jurisdictions.”
Risk factors · filing
“Legislation, regulation, and other government actions related to GHG emissions and climate change could reduce demand for Chevron’s hydrocarbon and other products”
Risk factors · filing
“the ultimate impact of GHG emissions and climate change-related agreements, legislation, regulation, and government actions on the company’s financial performance is highly uncertain”
Risk factors · filing
“actions could be taken by governments to increase public ownership of the company’s partially or wholly owned businesses, to force contract renegotiations”
Risk factors · filing
“Areas requiring significant estimates and assumptions by management include impairments to property, plant and equipment and investments in affiliates”
Risk factors · filing
“Prices for crude oil, natural gas, liquefied natural gas (LNG), petroleum products and petrochemicals are generally determined by supply and demand.”
Business · filing
“Strong competition exists in all sectors of the petroleum and petrochemical industries in supplying the energy, fuel and chemical needs of industry and individual consumers.”
Business · filing
“As one of the largest producers in the Permian Basin, Chevron continues to develop its advantaged portfolio”
Business · filing
“Chevron is the largest acreage holder in the Gulf of America, following its acquisition of Hess.”
Business · filing
“Chevron is primarily in a commodities business that has a history of price volatility.”
Risk factors · filing
“Such taxes may be imposed on us or may be increased in the future in these or other jurisdictions.”
Risk factors · filing
“reduce demand for hydrocarbons and the company’s hydrocarbon-based products; increase demand for lower carbon products and alternative energy sources”
Risk factors · filing
“The company has changed and/or eliminated some of these aspirations, targets, and other ambitions and may continue to do so in the future for various reasons”
Risk factors · filing
“The acquisition of Hess may cause Chevron’s financial results to differ from the company’s expectations or the expectations of the investment community”
Risk factors · filing
“anticipated higher returns to shareholders over the long-term”
Risk factors · filing
“Our objective is to safely deliver higher returns, lower carbon and superior shareholder value in any business environment.”
Business · filing
“Chevron sold 70 percent of its working interest in Haynesville shale in East Texas in 2025 while retaining a 30 percent non-operated working interest”
Business · filing
“Either of these circumstances may result in a lack of comparative data from period to period.”
Risk factors · filing
After-tax return on invested capital averaged 7.4% over 10 years and was 6.2% in the latest year.
Why this testThe diluted share count has changed by -0.1% a year. Shrinking means buybacks are returning value; growing means owners are being diluted.
Why this testAt $222.62, the price is 13% below the base-case value of $255.53 (the bear case is $138.20). The standard lens asks for a 25% margin.
Why this testThe owner-earnings yield is 4.4% against a 10-year Treasury yield of 5.2%.
Why this testTotal debt of $40.8B would take 2.2 yrs of normalised owner earnings to repay; operating income covers interest 17×. Both tests pass: payback within 4 years and interest cover of 8x or more.
Why this testNormalised owner earnings are $18.2B, and free cash flow has averaged 149% of reported profit.
Why this testCapital spending has averaged 0.7× depreciation; estimated maintenance capex was $17.3B last year.
Why this testEach dollar retained over the period has been matched by 6.1× of market value created ($31.5B retained in total).
Why this testRevenue growth (CAGR)
5.7%
Operating margin (avg)
8.9%
Return on equity (avg)
8.1%
ROIC (avg)
7.4%
Cash conversion
149%
Debt payback
2.2 yrs
Share count change (CAGR)
-0.1%
Owner earnings yield
4.4%
| $529 |
| 7.1% | $248 | $281 | $318 | $359 | $404 |
|---|
| 8.2% | $200 | $226 | $256 | $288 | $324 |
|---|
| 9.2% | $166 | $188 | $212 | $239 | $269 |
|---|
| 10.2% | $141 | $160 | $180 | $203 | $228 |
|---|
Green: at least 25% above the price. Amber: above it. Red: below it. n/a means the discount rate is at or below growth, where the model has no finite answer. The corners combine the most extreme assumptions, so treat them as bounds.
Discount rate: 10-year Treasury (5.2%) plus a 3% hurdle. End-of-day prices from free public sources, may be delayed or missing.
Headline owner-earnings growth starts from a low base
MateriallikelyOwner earnings growth of 38% a year starts from the weak 2016 year, when owner earnings were far lower. Normalised owner earnings of $18.2B sit above the latest $15.1B, so the headline growth figure overstates the trend.
Climate rules and windfall taxes
MaterialpossibleThe filing says greenhouse gas rules could reduce demand and raise costs, and that windfall profit taxes may be imposed on Chevron. These costs would fall on the same earnings that already swing widely.
Self-insured for major incidents
MaterialremoteThe company does not carry full commercial insurance and says it is, to a substantial extent, self-insured for catastrophic loss. A single large incident could hit equity directly, and the filings we have do not size that exposure.
What would change the view
“Chevron is primarily in a commodities business that has a history of price volatility.”
Risk factors · filing
“Strong competition exists in all sectors of the petroleum and petrochemical industries in supplying the energy, fuel and chemical needs of industry and individual consumers.”
Business · filing
“The success of the acquisition of Hess, which closed in July 2025, will depend, in part, on Chevron’s ability to realize the anticipated benefits”
Risk factors · filing
“The company does not have commercial insurance or third-party indemnities to fully cover all operational risks or potential liability in the event of a significant incident or series of incidents causing catastrophic loss.”
Risk factors · filing
“Legislation, regulation, and other government actions related to GHG emissions and climate change could reduce demand for Chevron’s hydrocarbon and other products”
Risk factors · filing
“Such taxes may be imposed on us or may be increased in the future in these or other jurisdictions.”
Risk factors · filing
“Our objective is to safely deliver higher returns, lower carbon and superior shareholder value in any business environment.”
Business · filing