Fund Manager: Royce West, CFA

Analyst: David Clark-Joseph

614-304-1325
clark-joseph.1@osu.edu






S t o c k D a t a
Current Price $82.05
52 Week Price Range $66.83-86.19
Market Capitalization 165.12B
Diluted Shares Outstanding 2.01B
Dividend $2.88
Dividend Yield 3.51%
Historic Beta 0.71
1 2 Mo n t h S t o c k P e r f o r ma n c e










5 Y e a r T o t a l R e t u r n : 7 1 . 9 %









C o r p o r a t e D a t a
2009 2010E 2011E 2012E
Sales $165.1B 188.8B 210.2 234.6B
EBIT $18.5B 32.2B 32.6B 33.3B
Net Inc. $10.4B 18.0B 18.2B 18.6B
EPS $2.21 1.75 2.00 2.26












EQUITY RESEARCH Energy | Integrated Oil and Gas | 29 November 2010

CHEVRON CORPORATION

!"#$%&'$"& ()$%*%+

Despite an uncertain regulatory climate following the
Macondo Prospect spill in the gulf, as fears of a
double-dip recession subside, Chevron is poised to
take advantage of the gradual global economic
recovery.

- Chevrons engineering and geology expertise
has led to strong profitability, with an average
return on equity of 21% over the past five years.
- Chevron has a strong record of returning cash to
shareholders. They pay a dividend of $2.88
(3.51% -- 64 bps over the 10 Year US Treasury
Bond), a 5.9% increase year over year; on
October 4
th
, they also announced that they will
resume share buybacks of $500MM-1.0B
quarterly.
- Based on an analysis of Chevron reserves, a
discounted cash flow analysis, and a valuation
based on their peers, I set Chevrons 12 month
target share price at $94.17, a 14.8% premium to
their current share price, and rate it a BUY.

Catalysts
- Litigation in Ecuador, currently creating a $4 per
share drag, will reach a favorable.
- Oil prices will increases due to economic
expansion and lower than projected biofuels
production. Sales will benefit, increasing $0.59
for each dollar increase in oil.

Risks
- Nominal global GDP growth slowing below 3.7%
will reduce sales growth.
- Regulatory risk continues following gulf spill.
- Acquisitions must yield additional proven
reserves in order to add value.

The Stock Market
Student Investment Management
November 30, 2010
Recommendation: BUY
12 Month Price Target: $94.17
Current Price (Nov 27): $82.05
Upside Potential: 14.8%
Projected Return (incl. Div.): 18.31%

Table of Contents
11/29/10 2

Company Overview and Description ........................................................................... 3
Segments ...................................................................................................................................... 4
Upstream .................................................................................................................................. 4
Downstream .............................................................................................................................. 4
Chemicals ................................................................................................................................. 5
Segment Mix ................................................................................................................................. 5
Geographic Diversification Exposure ............................................................................................ 5
Strategy ........................................................................................................................................ 6
Growth Outlook ............................................................................................................................. 6
Pending Litigation ......................................................................................................................... 7
Investment Thesis .......................................................................................................... 8
Strong fundamental and competitive position and a pessimistic market ...................................... 8
Economic Analysis ........................................................................................................................ 9
Financial Analysis ........................................................................................................ 11
Profitability Analysis .................................................................................................................... 11
Peer Comparison ........................................................................................................................ 11
DuPont Analysis Efficiency, Asset Management and Growth Prospects ................................ 12
Liquidity ....................................................................................................................................... 12
Financial Statement Projections ................................................................................................. 12
Valuation ....................................................................................................................... 13
Valuation through Comparables ................................................................................................. 13
Valuation Discounted Cash Flow ............................................................................................. 14
Sum of Parts Valuation Asset Value and Peer Composite ...................................................... 15
Sum of Parts Valuation Valuation of Chevron Business Segments ..................................... 15
Sum of Parts Valuation Peer Composite ............................................................................. 15
Valuation Composite of Scenarios .............................................................................................. 16
Conclusion .................................................................................................................... 16
Appendix ....................................................................................................................... 17
Appendix A - Selected Financials ............................................................................................... 17
Appendix B - Works Cited ........................................................................................................... 17
Appendix C - Sum of Parts Valuation of Chevron Reserves .................................................... 18
Appendix D - Discounted Cash Flow ......................................................................................... 19
Analyst Bio .................................................................................................................................. 20
Company Overview
11/29/10 3
Company Overview and Description
Chevron, an integrated oil and gas producer, - A company engaged in all aspects of the energy
industry: Chevron is the third largest energy company in the world with a market cap of
$165.15B, behind Exxon Mobil (XOM) and Royal Dutch Shell (RDS.A), and the eighth largest
company in the S&P. Chevron has significant petroleum reserves and worldwide operations.
Their upstream activities include significant oil and gas exploration and production; their
downstream activities include major refining operations throughout the world. Chevrons 5 year
average annual revenues are above $200B, though, as a cyclical play, their revenues declined
37% in 2009 to $171B.



2010 has also been a challenging year for Chevron, both because of the continued concerns
about the state of the global economy, and because of one the worst environmental incidents in
ever in the oil and gas industry the oil spill in the Macondo Prospect.
In addition to significant environmental damage, the spill has created a significant risk of
increased regulatory burdens and even a company such as Chevron, with an industry leading
safety record, will face an additional burden of proof when demonstrating that their operations
and equipment are safe and technically sound. Fortunately, technology and engineering
capabilities are two of Chevrons greatest competitive advantages. Their expertise combined
with their continuing shift towards the more profitable upstream, positions Chevron to grow sales
by 10.15% annually for the next decade with gradually increasing margins as oil prices gradually
increase.






Company Overview: Strategy and Growth
11/29/10 4
Segments
Upstream
Chevrons upstream operations include natural
gas and crude oil exploration and production.
Their consolidated worldwide reserves at the
end of 2009 reached 8.3B barrels, and their
production operations average 2.7MM barrels
per day. They have broad global diversification,
and control significant production in Angola,
Australia, Azerbaijan, Bangladesh, Brazil,
Canada, Denmark, Indonesia, Kazakhstan,
Nigeria, the Partitioned Zone between Kuwait
and Saudi Arabia, Thailand, the United
Kingdom, the United States, and Venezuela.
Additionally, Chevrons exploration activities
extend to the Gulf of Mexico, offshore Australia,
western Africa, Thailand, Canada, the UK,
Norway and Brazil.
Additionally, Chevron has developed
significant natural gas operations in Australia,
western Africa, Bangladesh, China, Indonesia,
Kazakhstan, North America, the Philippines,
South America, Thailand, the UK and Vietnam.
Downstream
Chevrons downstream activities include refining,
fuels marketing, supply and trading and
transportation and distribution of petroleum
products at 21,750 affiliated retail stations
marketed under Chevron, Texaco and Caltex
brands. Downstream operations include refining,
fuels and lubricants marketing, supply and trading,
and transportation. In 2009, they processed
1.9MM barrels of crude oil per day into
approximately 1.995MM barrels of distillates
representing a 5% gain from the refinery cracking
processes.
Last year, Chevron sales averaged 3.3MM
barrels per day of refined product sales worldwide.
Chevron operates 15 refineries, recently having
divested part of the Caribbean refineries in a
transaction with RUBIS, a French firm. Significant
downstream activities include the west coast of
North America, the U.S. Gulf Coast into Latin
America, SE Asia, South Korea, southern Africa
and the UK.
Figure 1 2009 CVX Annual Report
Figure 2 CVX Annual Report
Company Overview: Strategy and Growth
11/29/10 5
+
Chemicals
Chevrons chemical business consists of production of commodity compounds derived from
petroleum including aromatics for the production of adhesives and plastics, and olefins, used in
packaging, pipes, tires, and detergents. Chevron subsidiary Oronite produces lubricants and
fuel additives; additionally, Chevron owns a 50 percent stake in Chevron Phillips Chemical
Company. As a producer of commodity products, Chevrons chemicals business is a price
taker, but revenues are strongly correlated with global demand and crude oil prices. The
chemicals business made up just 0.9% of sales
in 2009, but 3.9%% of revenue, indicating the
segments profit potential.

Segment Mix
Chevron has gradually shifted their business
mix towards greater upstream exposure over
the past 5 years (2004-2009), increasing
upstream revenue as a percentage of total
revenue from 22.3% to 26%, and increasing
upstream profit as a percentage of total profit
significantly (79.3% to 91.5%, albeit related to
poor downstream margins related to economy).
Figure 3 shows the revenue mix, heavily tilted
towards downstream revenue, while Figure
4 shows that profit mix, increasingly more
tilted towards the considerably more
profitable upstream. Chevron capital
expenditure upstream now outpaces
downstream by 4:1.



+
Geographic+Diversification++
Chevron has significant macroeconomic
exposure, and is exposed to foreign exchange
risk and political risk from their diverse global operations. This
risk is largely diversified, but their profitability is largely
dependent on their ability to manage these risks, as evidenced
by Q3 2010 foreign exchange losses of $400MM due to
increased volatility in global currencies.
Chevron hedges significant amounts of currency risk,
using project finance and credit derivatives to hedge against
specific market and credit risks. In 2009, Chevron reducing
foreign exchange impact to 1% ($114 MM on NI of $10,563MM).
Figure 3 Chevron Revenue Mix by Segment
Figure 4 Chevron Net Income Mix by Segment
Company Overview: Strategy and Growth
11/29/10 6

Strategy
Chevron primarily pursues a low-cost strategy in order to produce commodity products. In order
to create shareholder value, they must continually seek to increase their operating margins,
stemming from commodity prices that they cannot control and their cost structure, which they
can control. This pursuit of a higher margin structure has led them to reduce their downstream
assets while increasing upstream assets. By investing in upstream assets, they are able to
create reserves at a fixed cost, providing extraction at a low variable cost. This strategy is
executed through upstream weighted investment and acquisitions, as well as reduced
downstream investment and strategic downstream divestitures. Upstream expansion has sought
to increase deepwater activities and develop an extensive natural gas resource base.
This strategic transformation also utilizes their extensive technical capabilities, from
geology and engineering, allowing them to add value to acquisitions by reducing operating risk,
and appraising possible reserves. In November, Chevron announced the $4.3B acquisition of
Atlas Energy, a natural gas firm with significant Appalachian gas reserves. Chevron acquires
896.7 BCF of proven natural gas reserves, as well as 18,000 BCF of potential reserves. As
896.7 BCF of gas at spot price are worth nearly $1.18B, this suggests that Chevrons
knowledge base examined the
likelihood of potential reserves, and
valued them well in excess of 3.12B.
Chevron has also actively
divested downstream assets, aiming
to retain highly flexible refining
operations in key markets. Recent
divestitures include the recent sale
of Caribbean fuel and refinery
assets to RUBIS, a French firm.
Chevrons upstream profits as
a percentage of total profits were
86.3% Q3 2010, leading their peers
whose upstream percentage in 2010
are approximately 80%.


Growth Outlook
With decreasing quantities of easily accessible petroleum resources, and increased demand
from BRIC countries, traditional organic growth is becoming increasingly difficult for Chevron
and their integrated peers. Chevron has embraced the changing dynamics of oil and gas
exploration, and is focusing efforts on their core competencies, geological and technical
expertise, pursuing deepwater exploration including recent September 2010 acquisition of
deepwater interests in Liberia, Turkey and China, and entering shale-natural gas exploration
through acquisitions such as Atlas Energy.
Chevron conducts deep-water exploration in resource rich areas in the Gulf of Mexico,
Western Africa, Australia and Thailand. Deepwater exploration carries with it considerable
operational risk both in performance risk of each well drilled and in technology risk involved in
engineering extraction.

Figure 5 Long Term Historical Earnings Mix of Integrateds
Company Overview: Strategy and Growth
11/29/10 7
Management has issued capital expenditure guidance indicating their intention to spend
$21.6B in 2010, and has reaffirmed its previously stated full-year net production guidance for
2010 of 2,750 MBOED based on the first nine months' 2010 average WTI price of $78. This
represents a two percent increase from 2009 actual net production. I estimate that resulting
sales growth will reach high single digits until 2013 based on the start-up years of Chevrons
project backlog. From 2013-2020, I anticipate sales growth steadily increasing as Australian and
Canadian projects come online, converging to 10.15%, the growth rate implied by their trailing
12 month return on equity and historic reinvestment rate.




Pending Litigation

Chevron is the target of high profile litigation in Ecuador alleging
environmental contamination relating to Texacos operations over 23 years, from 1967-1990.
The 48 plaintiffs now ask for damages of $113B, a significant upward revision from the court-
appointed experts estimate of $27B. I estimate that the market is incorporating these damages
at a 25% probability, reducing share price by $4 per share.
Chevron is challenging the legitimacy of the Ecuadorian proceedings, and alleging fraud
and misconduct by the Plaintiffs. Chevron has successfully petitioned the United States
Southern District of New York, to provide extensive discovery from the Ecuadorian Plaintiffs
Attorneys and other parties with video evidence pertaining to the Plaintiffs. These requests have
been granted under 28 U.S.C 1782, which permits discovery, among other reasons, to
challenge the fairness and impartiality of a foreign judgment.

In a November 11, 2010 opinion, Judge Kaplan writes:

The outtakes contain substantial evidence that [agents of the plaintiffs] were involved in
ex parte contacts with the court to obtain appointment of the expert; met secretly with the
supposedly neutral and impartial expert prior to his appointment and outlined a detailed
work plan for the plaintiffs own consultants; and wrote some or all of the experts final
report that was submitted to the Lago Agrio court and the Prosecutor Generals Office,
supposedly as the neutral and independent product of the expert.

This evidence greatly increases the likelihood that any judgment obtained in Ecuador through
this litigation, regardless of the size of the judgment, will be unenforceable against Chevron
assets as enforceability of a foreign judgment under the Uniform Enforcement of Judgments Act
is predicated on proof that the judgment was issued through an impartial tribunal. I have
incorporated a 1% chance of an enforceable $113B judgment into the valuation. Any significant
drop market cap greater than 1% upon news of a judgment represents a strong buying
opportunity.
Investment Thesis
11/29/10 8
!"#$%&'$"&+()$%*%++

Strong fundamental and competitive position and a pessimistic market

The market assigns a high probability of a declining future oil price, based on moderate
probabilities of a slow recovery or a double dip recession, where as I predict that oil prices will
rise 3-5% annually for the next decade on emerging market demand, OECD economic recovery,
moderate inflation, and lower than anticipated biofuel output due to lower than projected
investment. Commodity prices will be further strengthened by any Dollar weakness, and by any
ongoing political uncertainty in North Korea. Additionally, the market assigns a higher value to a
potential judgment in the Ecuador litigation, where as I predict that any judgment will be
unenforceable under the US Uniform Enforcement of Foreign Judgments Act.
My investment thesis is also shaped partially by strong signals from management. By
raising the quarterly dividend in April by 5.9%, management demonstrates their conviction that
the economy is in recovery, and that Chevron is in a strong cyclical position. Additionally, the
announcement of share buybacks in the range of $500MM to $1B quarterly suggests that
management perceives a meaningful discount to current market prices. These buybacks alone
will produce modest accretion in share price of approximately 1% annually.
Chevrons strategy of moving upstream has resulted in the greatest net profit margin of
their peers. As they continue this strategy through careful acquisitions such as their purchase of
Atlas Energy providing access to the Marcellus Shale play, and their divestiture of downstream
assets as they pursue an efficient and flexible downstream segment.
Through three valuation techniques, a sum of parts analysis of Chevron reserves at spot
price, a assumption driven discounted cash flow, and a relative valuation, I have shown that
Chevron sells for lower than the fair value of its assets, Chevron sells at a discount relative to
conservative projections of its future cash flows, and Chevron is undervalued by the market
compared to its peers multiples and its past multiples. Over the next 12 months, I project that
the market price will converge on my estimate of Chevrons fair value of $94.17 per share based
on catalysts surrounding the oil prices and the resolution of litigation.

+
+
+
+
Investment Thesis - Economic Analysis
11/29/10 9
Economic Analysis
The price of oil over the next 25 years will
primarily be a product of global aggregate
demand, energy demand, and the supply of
oil alternatives. The Economist Intelligence
Unit forecasts that World gross domestic
product growth will double in the next 20
years, with 80% of the GDP growth coming
from Non-OECD countries.
Strong growth by BRIC and other Non-
OECD countries will drive strong global
GDP growth, and consequently energy
consumption is expected to rise significantly
from 495 quadrillion BTU in 2007 to 739
quadrillion BTU in 2035, a compound
annual growth rate of 1.4%.

This will provide a strong basis for
volume growth for Chevron. Sales growth
will be a function of this increased demand
and oil prices.
The Economist Intelligence Unit
also projects that oil prices will steadily
decline for the next 5 years reaching, $71
per barrel by 2015. This estimate
resembles the Low Oil Price case
projected by the U.S. Energy Information
Administration in the 2010 International
Energy Outlook.
The USEIAs Low Price Oil case
relies on several assumptions: significantly
greater access to non-OPEC regions
coupled with more attractive fiscal regimes in
those countries, and increased production
from OPEC, leaving most production in
conventional reserves. In contrast, the USEIA
High Oil Price case assumes greater
restriction or additional financial burdens
resulting in reduced access to non-OPEC
reserves, as well as OPEC members reducing
their production substantially below todays
levels, as can be seen in Figure 9.
Figure 6 Gross Domestic Product through 2030, OECD
Figure 7 World marketed energy consumption
(quadrillion Btu), USEIA
Figure 8 Three Oil Price Scenarios, USEIA
Investment Thesis - Economic Analysis
11/29/10 10
As oil prices rise, expensive
unconventional oil resources such as
heavy crude reserves and oil sands
become increasingly attractive.

Low oil is predicated on significant growth in
renewable. Both the Economist Intelligence
Unit and the USEIA Low Oil Price case rely in
part on significant increases in biofuels. The
EIU projects significant rises in Brazil and
Kazakhstan; the USEIA also projects the mix
of energy production in the Low Price Oil case
in 2035 would require renewables production
to double between 2007 and 2010. However,
doubling renewables production by 2030 requires significant investment in alternative energy,
an activity that, while popular until 2008 during record nominal oil prices, has been cut back
significantly as oil has recovered from highs and as countries embrace austerity measures.
Absent a significant uptick in new investment in sustainable energy, I project renewables
will increase at a slower rate of .5%-.7% annually. Accordingly, I project oil prices will most
closely resemble the USEIAs Base Case Oil price with prices reaching $110 by 2010.


Figure 10 World marketed energy use by fuel type, USEIA
Figure 9 Production: Reference v. High Oil Price, USEIA
Figure 11 and 12 Historical and projected investment in sustainable energy, Bloomberg New Energy Finance
Investment Thesis Financial Analysis
11/29/10 11
Financial Analysis

Profitability Analysis
Despite gross margin and operating margin
steadily decreasing over the past five years
due to steady depletion of the most
accessible petroleum, Chevrons profitability
profile is strong. Over the same five year
period, their net margins have averaged in
the high single digits, indicating a level of
profitability in line with 2006-2008, and
achieved despite lower oil prices.
Additionally, Chevron generates a high level
of free cash flow beyond their dividend
payments, and over the past 12 months, it
has generated $5.34 per $100 of sales, a
level in line with pre-recession levels.
!
Peer Comparison
Chevrons profitability profile compares
strongly to their integrated peers,
displaying the highest Net Margin, the
second highest return on assets, and
4
th
highest return on equity. Their lead
position in Net Margin is indicative of
their success at focusing on upstream
operations. While Exxon Mobile is also
highly profitable, it also expensive on a
relative basis, trading at 12.2 times
current earnings.

Chevrons Net Margins will likely
increase as future investments are
made favoring upstream activity and
downstream assets are sold. In the
short run, over 2010 and 2011, oil
prices and stronger refining margins
should contribute to higher profitability
even as production costs rise from their
2009 levels.
!
!
!
!
!
!
Profitability
2006 2007 2008 2009 TTM
Gross
Margin
31.4% 31.4% 29.2% 41.9% 42.4%
Operating
Margin
20.0% 19.3% 15.8% 10.8% 14.6%
Net
Margin
8.1% 8.4% 8.7% 6.1% 8.4%
Return on
Assets
13.2% 13.2% 15.4% 6.4% 9.9%
Return on
Equity
26.0% 25.6% 29.2% 11.7% 17.4%
Free Cash
Flow /
Sales
5.0% 3.7% 3.6% -0.3% 5.34%
Figure 13 Profitability in peer group
Investment Thesis Financial Analysis
11/29/10 12
DuPont Analysis Efficiency, Asset Management and Growth Prospects
+
DuPont Analysis
5Y Average 2010E 2009 2008 2007 2006
Profit Margin (Net Income / Revenue) 0.08 0.08 0.06 0.09 0.09 0.08
Total Asset Turnover (Revenue/ Assets) 1.34 1.13 1.00 1.63 1.42 1.53
Return on Investment 0.11 0.10 0.06 0.15 0.13 0.13
Profit Margin * Total Asset Turnover


Equity Multiplier (Avg Total assets/ Avg
Total Equity) 1.87 1.75 1.81 1.89 1.92 1.96
Average Total Assets / Average Total Equity


Return on Equity (ROI*Equity Multiplier) 0.210 0.17 0.12 0.28 0.24 0.25
+
The DuPont analysis describes the relation between Chevrons profit margins, asset utilization,
and leverage to describe operating management. Chevrons profit margins, as mentioned earlier
are high single digits, an area of financial leadership among its peers. Looking to Chevrons
asset turnover, they have been making progress since 2009, but still trail their 5 year average
following a strong 2006-2009 period. When viewed in conjunction with Chevrons asset turnover,
we can see how Chevrons return on investment stems from their profit margin per asset turn, to
produce a 9.89% Return on Investment, a 40% increase from 2009, and only 10% off of their 5
year average.
By evaluation Chevrons leverage, I arrived at their equity multiplier, a ratio describing
the amount of assets available per equity dollar. This number has lowered over the past 5 years,
and is below their 5 year average, an indication that they have reduced their overall leverage.
By dividing the return per dollar of assets by the equity multiplier, I calculated the return per
dollar of equity at 17.4%, a 45% increase from 2009. I project that their long term Return on
Equity will converge on their 5 year average of 21.0. I also used the return on equity to derive
the expected growth rate, as the amount of net income reinvested (61%), expected to earn the
2010 return on equity (16%) producing an implied growth rate of 10.15%.

Liquidity
Chevron has adjusted their liquidity to
provide for greater flexibility following
the credit crisis of 2008. Their current
ratio and quick ratio both provide
sufficient liquidity, particularly
considering their low total leverage,
even after taking into account the
present value of operating lease
obligations.

Financial Statement Projections
Appendix A presents selected financial statement data with projections for the next
three years.
,*-.*/*&0+1"/+,$#$213$+ + +
2006 2007 2008 2009 3Q10
Current Ratio 1.28 1.17 1.14 1.42 1.66
Quick Ratio 1.02 .9 .79 1.01 1.21
Debt 10,473
PV of Operating Leases 2,312
Adjusted Debt 12,785
Adjusted Debt to
Assets
7.2%
Valuation
11/29/10 13
Valuation
Valuation through Comparables
10 Year High Low Median Current Target
Multiple
E/S/B/
EBITDA/CF
Predicted
EV
Weight
P/Forward E 24.1 5.6 10.6 8.6 10.6 18,860 199,919 22.5%
P/S 1.5 0.4 0.8 0.8 0.8 199.577 159,662 10.0%
P/B 3.2 1.4 2.4 1.6 2.4 102,243 245,383 22.5%
P/EBITDA 5.34 2.37 4.42 4.26 4.26 41,955 178,728 22.5%
P/CF 10.9 3.8 7 5.5 7 30,122 210,854 22.5%
Weighted Target Equity Value $203,815
Shares outstanding 2080
Price per Share $97.99

Through analyzing Chevrons historic valuation multiples, it becomes apparent that relative to
historic multiples, Chevron is trading at a significant discount, except on a Price to Sales basis.
However, as Chevron moves towards higher profitability upstream earnings, and away from
lower profitability downstream earnings, Price to Sales is the useful historic ratio. On each other
multiple examined, Chevron trades at a discount to the 10 year median, and significant discount
to 10 year highs. In considering weights, Price to Sales was reduced because of the incongruity
between upstream and downstream earnings and sales.


Also noteworthy is that Chevron is trading
at significantly lower multiples than the
S&P 500 and industry peers, despite
having the 2
nd
highest net margins, and
the highest return on assets over the past
12 months. This suggests that the
markets are undervaluing Chevron compared to its peers, despite Chevrons superior financial
performance. While multiples best provide historical context to overall valuation, they support
my discounted cash flow and sum of parts valuations.
Current Multiples Chevron Industry S&P 500
Price/Earnings 9.80 14.70 15.10
Price/Book 1.60 1.80 2.00
Price/Sales 0.80 0.80 1.30
Price/Cash Flow 5.50 6.70 7.60
Dividend Yield % 3.50 3.40 1.90
Valuation
11/29/10 14
Valuation Discounted Cash Flow
Appendix D presents my full discounted cash flow analysis, with which I arrive at an equity
value of $203.7B, $101.47 per share, a 23% upside from current levels. To generate my
discounted cash flow, I relied on the following assumptions.

Assumption Description Source
Market Assumptions
Cost of Debt 4.97% Marginal Cost at S&P AA spread of .75 bps
over 30 Year
Market Factor 6.00%; =1.21 Implied Equity Risk Premium, 11/1/10,
Industry Average
Size Factor 0.41%; = .21 Kenneth French, 11/26/10
Book to Market Factor -1.46%, = .73 Kenneth French, 11/26/10
Risk Free Rate 4.22% 30 Year US Bond, 11/26/10
Debt to Assets 0.068 Lease Adjusted Debt
Final Cost of Equity 11.26% Fama-French Three Factor
Adjustments
Operating Leases 1130 Treated as Debt
Underfunded Pension 2496 Pension shortfall from Notes
Operating Assumptions
Terminal Growth Rate 3.7% Projected GDP Growth - EIU
Sales Growth Rate Increasing to 10.15% after 10
years
Implied by reinvestment rate (0.61) * return
on equity (16.6%)
Depletion, Depreciation, Amortization 0.694% of CapEx Weighted (4:1) historic 10 year average of
Upstream CapEx:DDA 1.4x (80%) and
Downstream CapEx:DDA 1.6x (20%).
CapEx 21.6B, CAGR at 3.7% CVX Guidance, increase at terminal growth
rate
Operating Margin Increasing moderately to 11%
after 10 years
Reflecting shift towards Upstream
Tax Rate Moves to 48% Reversion to company 5 year mean of 44%
Shares Outstanding Reduced by $2B over 4 years Share buybacks.


I also analyzed my DCFs sensitivity to changes in discount rate and in terminal growth rate.
Note that using a higher discount rate or a slower growth rate, one could arrive very close to the
current stock price under my set of assumptions.

Discounted Cash Flow: Sensitivity Analysis
Discount Rate

$101.47 8.50% 9.00% 9.50% 10.0% 10.5% 11.0% 11.27% 12% 12.50%

1.0% 124.39 115.01 106.77 99.48 93.00 87.19 84.30 77.24 72.95

1.5% 130.29 119.96 110.96 103.06 96.07 89.85 86.76 79.26 74.72
Terminal 2.0% 137.09 125.62 115.71 107.08 99.50 92.79 89.49 81.47 76.65
Growth 2.5% 145.03 132.14 121.14 111.64 103.36 96.09 92.52 83.92 78.78
3.0% 154.41 139.76 127.40 116.85 107.74 99.80 95.92 86.64 81.13
3.7% 170.82 152.83 137.99 125.53 114.95 105.84 101.44 91.00 84.88
4.0% 179.42 159.56 143.35 129.88 118.51 108.80 104.13 93.10 86.67
4.5% 196.61 172.75 153.71 138.17 125.25 114.34 109.14 96.98 89.95

Valuation
11/29/10 15
Sum of Parts Valuation Asset Value and Peer Composite

4.'+56+712&%+819.1&*5"+:+819.1&*5"+56+;)$#25"+<.%*"$%%+4$3'$"&%+
I performed a sum of parts valuation on Chevron reserves. The detailed valuation is provided in
Appendix C. This valuation was performed using available data from the SEC, and information
courtesy of JP Morgan. For upstream operations, I analyzed proven, probable and possible
reserves, including the recent Atlas Energy acquisition. For the downstream valuation, I
assessed refining operations by region, regional capacities and average flow; I assessed
marketing by multiplying regional sites through JP Morgan estimates for valuation per site.
Chemical valuation was assessed by a multiple of peak earnings weighted for Chevrons equity
stake in Chevron Philips.
I then adjusted the value of gross operating assets by lease-adjusted net debt,
underfunded pension liabilities, and an expected value of Ecuadorian litigation at a probability of
1%. Through my sum of parts valuation, I assess Chevrons equity value at $187,640MM, or
$93.45 per share.

4.'+56+712&%+819.1&*5"+:+7$$2+;5'=5%*&$+
Sum of Parts Analysis

Segments Sales per
Segment
P/S
Ratio
Competitors P/S ratios Target
P/S
Segment
VQ MWE SD NBR SUN HES FTO MUR Multiple Value
Petroleum -
Upstream
51328

3.0 2.6 2.4 1.7

2.43 124,727
Petroleum -
Downstream
142854



0.14 0.69 0.31 0.57 0.4275 6,1070
TOTAL 194182 0.882 0.957
Target Market Cap 185,797
Date of price 11/26/10
Current Stock
Price
$82.05
# of diluted
shares
2008
Target Price $92.53
% return to target 13%

For the sum of parts peer composite, I divided Chevron sales by segment. For each segment, I
identified four pure play competitors, and calculated their Price to Sales ratios. These Price to
Sales ratios were averaged, and then multiplied by Chevron segment sales to estimate
expected segment market capitalization. The sum of the segment market capitalizations
indicates the segment-weighted expected market capitalization based on segment competitors
P/S ratios. This indicates that on a sales basis, Chevron is undervalued by 13%, even when
considering lower margin downstream sales.





Valuation
11/29/10 16
Valuation Composite of Scenarios

Valuation Composite
Value Weight Weighted $
DCF 203,754 40% 81502
SOP-Asset 187,640 40% 75056
SOP-Comp 185,797 8% 14864
Multiples 203,815 12% 24458


Composite $195,879


Shares 2080


$ per share $94.17


Current Price $82.05


Upside $12.12
Upside % 14.8%

Conclusion
Chevron is currently the inexpensive to their integrated peers, and offers a tremendous value
proposition. After reviewing pending litigation in Ecuador, an item currently creating a drag of $4
per share, my analysis indicates that any judgment that may result would be unenforceable in
the US under the Uniform Enforcement of Judgments Act. Combined with my oil price
projections tracking the US Energy Information Administrations base case, and assessing the
spot value of Chevron reserves, I assign Chevron my a composite 12 month price target of
$94.17. Accordingly, I recommend Chevron (CVX) as a BUY with a 14.8% upside from its close
on November 26, 2010.
min max
52-week Trading Range 66.83 $ 19.36 86.19 $
Multiples Analysis 76.76 $ 41.21 117.97 $
Sum of Parts Assets and Segment Comparables 92.53 $ 0.92 93.45 $
Discounted Cash Flow Analysis 72.95 $ 123.66 196.61 $
11/26/10 Trading Range 81.70 $ 0.90 82.60 $
$66.83
$76.76
$92.53
$72.95
$81.70
$86.19
$117.97
$93.45
$82.60
$60.00 $70.00 $80.00 $90.00 $100.00 $110.00 $120.00
52-week Trading Range
Multiples Analysis
Sum of Parts Assets and
Segment Comparables
Discounted Cash Flow
Analysis
11/26/10 Trading Range
Illustrative WMT Price per Share
Valuation Ranges
Valuation
11/29/10 17

>==$"/*?+
Appendix A Selected Financials




Appendix B -Works Cited

1. Economist Intelligence Unit, Global Forecasting Service, December Update 2010
2. US Energy Information Administration, 2010 Energy Outlook
3. International Energy Agency, 2010 World Energy Outlook
4. Bloomberg New Energy Finance, Global Trends in Sustainable Energy Investment
5. JP Morgan, Upstream Deepdive 2010
6. Exxon Mobil 2009 Annual Report
7. Chevron 2009 Annual Report, 2009 10K, and 2010 Q1-Q3 10-Q
8. Atlas Energy 2009 Annual Report






Appendix
11/29/10 18

Appendix C Sum of Parts Valuation of Chevron Reserves

8CvLn 8LSL8vLS Cll (MM8) Cas (8Cl)Cas (8CL)valuaLlon Cas MarkeL
!"#$%&'( ?L 2009 ?L 2009 (8Cl/1.8)Cll ($/bbl) ($/boe) value
- uSA ueveloped 1122 2314 399 17.4 $ 19.1 $ 27,143 $
undeveloped 239 384 66 16.4 18.1 5,118
- AAC ueveloped 926 3062 873 7.3 7.3 13,491
undeveloped 243 2798 482 7.3 7.3 5,310
- Afrlca ueveloped 820 978 169 3.6 3.6 5,536
undeveloped 426 2043 332 3.2 3.2 4,047
- CLher ueveloped 267 3031 326 10.7 11.8 9,064
undeveloped 103 3323 932 9.2 10.1 10,584
- 1englzchevroll ueveloped 1236 1830 316 8.2 1.4 10,741
undeveloped 690 1003 173 7.8 1.3 5,607
- CLher AfflllaLes ueveloped 97 73 13 4.8 4.8 526
undeveloped 34 990 171 4.3 4.3 1,011
- non convenLlonalALhabasca oll sands 726 16 11,616
- ALlas Lnergy 830 147 1,181
1oLal ?L 2009 proven reserves 6973 26899 Average !"#$ %&&&&&& 110,974 $
- World robable 8eserves - undeveloped 3392 33000 9483 2.23 33918
osslble reserves - undeveloped 12000 168000 28966 0.23 10241
1oLal Pydrocarbon reserves 24363 249899 38448 133,134 $
8CL 63,013 lpellnes 3,717
!)*+,-./ 138,831 $
neL CapaclLy (mbopd) Average (mbopd) $/bopd
,&012123 Lurope 210 210 7.3 1373
uS Culf CoasL 330 330 8 2640
uS WesL CoasL 611 133 9 3499
Canada 33 33 7 383
AAC - ex CalLex 620 124 3 3100
Afrlca 124 67 3 373
AsphalL 16 8 1.3 24
Chevron 1ransporL 343 1380
Shares A$/Sh 14976
CalLex 30 270 .456788 1371
,-9:;:;< 16347
SlLe number ex Au $MM per slLe
/'%=&$123 uS - owned / leased 307 0.8 380
uS - ulsLrlbuLors / resellers 9178 0.4 3671
Canada 161 0.8 121
Lu - owned / leased 84 0.8 67
Lu - dlsLrlbuLors / resellers 1293 0.3 647
LA - owned / leased 977 0.3 293
LA - dlsLrlbuLors / resellers 442 0.2 66
AAC - Cwned / leased 391 1 391
AAC - dlsLrlbuLors / resellers 636 0.3 318
CLher CL 1488 0.4 393
CLher u8 1100 0.2 163
LubrlcanLs 23017 764
AvlaLlon 803
/.,>-+:;< 8481
eak
?@&(1A'B# 30 of Chevron hlllps Chem Larnlngs MulLlple
lnc Chevron CronlLe CDE 2x ?F-/:?.G* 1078
H$@&% LnC 3100
Cas Lo Llqulds 2441
Clobal ower CeneraLlon 1628
Corp AsseLs 930
8099
Cross AsseLs 193,036 $
Cash 10,993
uebL 12773
neL Cash -1790
enslon owed -2496
LxpecLed value of ConLlngencles -1130
Sum of parLs LqulLy value 187,640 $
shares 2008
SCLv/Sh 93.43 $
?IJK*L(KM0K"'%$#
Appendix
11/29/10 19

Appendix D

Chevron (CVX)
Analyst: David Clark-Joseph Terminal Discount Rate = 11.27%
Date: 11/30/2010 Terminal FCF Growth = 3.7%
(MM)
Year 2010E 2011E 2012E 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2010E
Revenue 188,880 210,272 234,698 255,821 278,845 303,941 334,791 368,772 406,203 447,432 492,847
% Growth 11.3% 11.6% 9.0% 9.0% 9.0% 10.2% 10.2% 10.2% 10.2% 10.2%
Operating Income 24,892 24,370 23,780 26,094 28,721 31,306 34,818 39,090 43,870 49,218 54,213
Operating Margin 13.2% 11.6% 10.1% 10.2% 10.3% 10.3% 10.4% 10.6% 10.8% 11.0% 11.0%
Other Income 7,388 8,390 9,655 7,674.63 7,528.81 7,294.58 7,365.40 7,375.44 8,124.05 6,711.48 6,899.85
Other Income % of Sales 3.9% 4.0% 4.1% 3.0% 2.7% 2.4% 2.2% 2.0% 2.0% 1.5% 1.4%
Interest and Other 140 147 155 256 279 304 335 369 406 447 493
Interest % of Sales 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1%
Taxes 14,120 14,328 14,620 11,369 12,515 13,641 15,173 17,037 19,124 21,459 23,637
Tax Rate 43.8% 43.8% 43.8% 44.0% 44.0% 44.0% 44.0% 44.0% 44.0% 44.0% 44.0%
Net Income 18,020 18,286 18,660 22,144 23,456 24,656 26,676 29,059 32,464 34,023 36,983
% Growth 1.5% 2.0% 18.7% 5.9% 5.1% 8.2% 8.9% 11.7% 4.8% 8.7%
Add Deprc/Depl/Amort 8,258 11,565 11,970 16,583 17,247 17,937 18,654 19,400 20,176 20,983 21,823
% of Sales 4.4% 5.5% 5.1% 6.5% 6.2% 5.9% 5.6% 5.3% 5.0% 4.7% 4.4%
Plus/(minus) Changes WC 1,213 (632) (722) (767) (837) (912) (1,004) (1,106) (1,219) (1,342) (1,479)
% of Sales 0.6% -0.3% -0.3% -0.3% -0.3% -0.3% -0.3% -0.3% -0.3% -0.3% -0.3%
Subtract Cap Ex 21,627 22,079 22,962 23,880 24,835 25,829 26,862 27,936 29,054 30,216 31,425
Capex % of sales 11.5% 10.5% 9.8% 9.3% 8.9% 8.5% 8.0% 7.6% 7.2% 6.8% 6.4%
Free Cash Flow 5,864 7,140 6,946 14,080 15,031 15,852 17,464 19,417 22,368 23,448 25,903
% Growth 21.8% -2.7% 102.7% 6.8% 5.5% 10.2% 11.2% 15.2% 4.8% 10.5%
NPV of Cash Flows 87,144 43%
NPV of terminal value 122,026 60% Terminal Value 354,936
Value of Operating Assets 209,170
Adjustments Free Cash Yield 7.30%
Litigation Contingency (113,000)
Probability of Contingencies 1.0% Terminal P/E 9.6
Expected Value (1,130)
Pension Shortfall (2,496) Terminal EV/EBITDA 4.7
Net Debt (1,790)
Projected Equity Value 203,754
Free Cash Flow Yield 3.56%
Current P/E 9.1 9.0 8.8
Projected P/E 11.3 11.1 10.9
Current EV/EBITDA 5.0 4.6 4.7
Projected EV/EBITDA 6.2 5.7 5.7
Shares Outstanding 2,008 2,003.1 1,998.2 1,993.3 1988.36 1,983.5 1,978.6 1,973.8
Current Price 82.05 $
Implied equity value/share 101.47 $ 101.72 101.97 102.22 102.47 102.73 102.98 103.23
Upside/(Downside) to DCF 23.7%
Operating Lease Adjusted Debt 12,785
Cash 10,995
Cash/share 5.48
Discounted Cash Flow
Analyst Bio
11/29/10 20
Analyst Bio

David Clark-Joseph is full time student pursuing a Masters of Business Administration at The Ohio State
University Fisher College of Business. At Fisher, he is an active member of the Student Investment
Management program, which combines rigorous academic objectives with the practical demands of
institutional portfolio managers. With his 30 classmates, he manages $20.15 Million for the Ohio State
Endowment.
David is actively pursuing a career in investment management and transaction advisory, and is a
CFA Level I candidate. Before attending Fisher, he received a Juris Doctor from Florida State University,
and performed securitization and secured transaction work with Legal Services of North Florida and
served as a staff member in the Florida Senate Commerce Committee, analyzing corporate taxation and
industrial bonds.