As of 2025-01-18, the Intrinsic Value of Marathon Petroleum Corp (MPC) is 417.47 USD. This MPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.70 USD, the upside of Marathon Petroleum Corp is 173.40%.

The range of the Intrinsic Value is 337.23 - 541.04 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	337.23 - 541.04	417.47	173.4%
DCF (Growth 10y)	422.70 - 656.73	515.24	237.4%
DCF (EBITDA 5y)	293.52 - 345.07	322.77	111.4%
DCF (EBITDA 10y)	379.89 - 465.20	423.96	177.6%
Fair Value	70.40 - 70.40	70.40	-53.90%
P/E	138.54 - 194.27	158.89	4.1%
EV/EBITDA	74.83 - 154.57	126.98	-16.8%
EPV	395.47 - 540.78	468.13	206.6%
DDM - Stable	85.58 - 167.79	126.68	-17.0%
DDM - Multi	246.76 - 379.36	299.21	95.9%