MPC
Marathon Petroleum Corp
Price:  
165.29 
USD
Volume:  
2,300,034.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MPC Intrinsic Value

-2.20 %
Upside

What is the intrinsic value of MPC?

As of 2025-05-16, the Intrinsic Value of Marathon Petroleum Corp (MPC) is 161.59 USD. This MPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 165.29 USD, the upside of Marathon Petroleum Corp is -2.20%.

The range of the Intrinsic Value is 118.89 - 228.10 USD

Is MPC undervalued or overvalued?

Based on its market price of 165.29 USD and our intrinsic valuation, Marathon Petroleum Corp (MPC) is overvalued by 2.20%.

165.29 USD
Stock Price
161.59 USD
Intrinsic Value
Intrinsic Value Details

MPC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 118.89 - 228.10 161.59 -2.2%
DCF (Growth 10y) 133.91 - 240.29 175.74 6.3%
DCF (EBITDA 5y) 152.98 - 200.34 166.36 0.6%
DCF (EBITDA 10y) 159.06 - 217.82 179.38 8.5%
Fair Value 39.07 - 39.07 39.07 -76.37%
P/E 68.44 - 175.46 119.04 -28.0%
EV/EBITDA 109.81 - 192.17 145.64 -11.9%
EPV 454.46 - 612.83 533.65 222.9%
DDM - Stable 50.68 - 99.44 75.06 -54.6%
DDM - Multi 117.35 - 177.23 141.05 -14.7%

MPC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 51,492.79
Beta 1.09
Outstanding shares (mil) 311.53
Enterprise Value (mil) 82,402.80
Market risk premium 4.60%
Cost of Equity 9.93%
Cost of Debt 4.68%
WACC 7.69%