← XOM forward model

XOM · Forward model · Specialty Products · Bear case

What has to happen in Specialty Products

Model as of

This page changes Specialty Products inside the complete XOM model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

XOM forward model
Horizon
Consolidated fair value $87.39 all other verticals held in this portfolio case
Final-quarter revenue $4.23B 6% of company revenue
Explicit segment contribution $13.83B EBITDA less segment capex, before corporate items

The disruption ends. Brent returns from $104.52 to the $63.69-69.07 of 4Q25 and 3Q25 and the indicative refining margin from $29.0/bbl to $17.5-18.3, which at the disclosed sensitivities of $700M and $800M of annual earnings per $1/bbl removes roughly $25-28B and $9B of annualised earnings. This case needs no demand recession. The disclosed Strait of Hormuz downside - about 750 koebd of Middle East production against 2025 if the Strait stayed closed through 3Q26 - is a single-quarter outage that no persistent level step can represent, so it is carried here as a deeper and faster price and margin reversion rather than as a volume step.

Specialty Products

Basis quarter$5.35B
Final quarter$4.23B
Implied CAGR−5%
Final revenue mix6%

Basestocks, Mobil-branded finished lubricants and other high-value specialties. It is the smallest and steadiest of the four segments: ten quarters of revenue inside a $4,341-5,353M band and an EBITDA margin inside 20.2-23.5% in every quarter except the basis one, which makes it the only vertical here whose assumed terminal margin is nearly a disclosed one.

Last four quarters
2025 Q3 $4.49B Reported
2025 Q4 $4.34B Estimated
2026 Q1 $4.41B Reported
2026 Q2 $5.35B Reported
BasestocksFinished lubricants under the Mobil brandsOther specialty products including waxes and asphalt
Units 1784000/qtr growing +4.0% per quarter 1,784 kt sold in 2026 Q2, the lowest of the ten quarters, against 1,976 kt in 1Q26.
Price per unit $3001 drifting −9.0% per quarter $3,000.56 per tonne is 29% above the $2,229-2,415 band of the prior nine quarters and reverts into it.
Specialty Products

Latest: $4.23B (2031Q2E)

Period Value
2024Q1 $4.64B
2024Q2 $4.67B
2024Q3 $4.68B
2024Q4 $4.37B
2025Q1 $4.40B
2025Q2 $4.60B
2025Q3 $4.49B
2025Q4 $4.34B
2026Q1 $4.41B
2026Q2 $5.35B
2026Q3E $5.01B
2026Q4E $4.77B
2027Q1E $4.60B
2027Q2E $4.49B
2027Q3E $4.41B
2027Q4E $4.35B
2028Q1E $4.31B
2028Q2E $4.28B
2028Q3E $4.26B
2028Q4E $4.25B
2029Q1E $4.24B
2029Q2E $4.24B
2029Q3E $4.23B
2029Q4E $4.23B
2030Q1E $4.23B
2030Q2E $4.23B
2030Q3E $4.23B
2030Q4E $4.23B
2031Q1E $4.23B
2031Q2E $4.23B

Assumptions & reasoning

  • Revenue per tonne of $3,000.56 in the basis quarter sits 29% above the $2,229-2,415 band of the previous nine quarters, and the prepared remarks attribute the improvement to higher basestock margins and a strong Middle East response, both of them disruption-linked and neither of them permanent.
  • The 1,784 kt of the basis quarter is the lowest in the window against 1,976 kt in 1Q26, so the 4% first-quarter volume growth is a recovery rather than an expansion; the terminal 1.0% a quarter is what carries tonnage to the disclosed ~9.0 Mt 2030 plan.
  • The model prints 9.05 Mt for FY2030 against the ~9.0 Mt plan, which is the one segment where the base case delivers the 2030 volume target in full.
XOM model map

Explore another vertical