As of 2026-10-30, the Intrinsic Value of Marathon Petroleum Corp (MPC) is 537.06 USD. This MPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 432.51 USD, the upside of Marathon Petroleum Corp is 24.20%.
The range of the Intrinsic Value is 290.76 - 1,866.01 USD
Based on its market price of 432.51 USD and our intrinsic valuation, Marathon Petroleum Corp (MPC) is undervalued by 24.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 290.76 - 1,866.01 | 537.06 | 24.2% |
| DCF (Growth 10y) | 319.29 - 1,954.83 | 576.18 | 33.2% |
| DCF (EBITDA 5y) | 192.66 - 292.44 | 225.92 | -47.8% |
| DCF (EBITDA 10y) | 243.22 - 411.80 | 305.20 | -29.4% |
| Fair Value | 732.51 - 732.51 | 732.51 | 69.36% |
| P/E | 237.92 - 459.42 | 331.30 | -23.4% |
| EV/EBITDA | 195.34 - 334.73 | 251.91 | -41.8% |
| EPV | 470.12 - 1,633.93 | 1,052.03 | 143.2% |
| DDM - Stable | 252.52 - 2,615.61 | 1,434.07 | 231.6% |
| DDM - Multi | 218.77 - 1,924.62 | 405.77 | -6.2% |
| Market Cap (mil) | 126,266.97 |
| Beta | -1.11 |
| Outstanding shares (mil) | 291.94 |
| Enterprise Value (mil) | 151,314.97 |
| Market risk premium | 4.60% |
| Cost of Equity | 5.07% |
| Cost of Debt | 4.49% |
| WACC | 4.80% |