MPC
Marathon Petroleum Corp
Price:  
176.56 
USD
Volume:  
2,740,666.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MPC Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Marathon Petroleum Corp (MPC) is 386.42 USD. This MPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 176.56 USD, the upside of Marathon Petroleum Corp is %.

The range of the Intrinsic Value is 282.89 - 585.86 USD

176.56 USD
Stock Price
386.42 USD
Intrinsic Value
Intrinsic Value Details

MPC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 282.89 - 585.86 386.42 118.9%
DCF (Growth 10y) 352.57 - 714.58 476.70 170.0%
DCF (EBITDA 5y) 183.43 - 283.05 226.72 28.4%
DCF (EBITDA 10y) 268.87 - 414.96 330.99 87.5%
Fair Value 112.03 - 112.03 112.03 -36.55%
P/E 143.39 - 215.45 181.34 2.7%
EV/EBITDA 84.61 - 152.83 118.98 -32.6%
EPV 313.58 - 546.32 429.95 143.5%
DDM - Stable 126.94 - 325.02 225.98 28.0%
DDM - Multi 204.11 - 433.86 280.37 58.8%

MPC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 62,207.39
Beta 0.35
Outstanding shares (mil) 352.33
Enterprise Value (mil) 86,321.38
Market risk premium 4.60%
Cost of Equity 9.78%
Cost of Debt 4.45%
WACC 7.90%