As of 2024-09-17, the Intrinsic Value of Marathon Petroleum Corp (MPC) is
434.73 USD. This MPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 161.01 USD, the upside of Marathon Petroleum Corp is
%.
The range of the Intrinsic Value is 338.81 - 595.50 USD
434.73 USD
Intrinsic Value
MPC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
338.81 - 595.50 |
434.73 |
170.0% |
| DCF (Growth 10y) |
395.73 - 673.35 |
499.97 |
210.5% |
| DCF (EBITDA 5y) |
192.70 - 278.54 |
227.70 |
41.4% |
| DCF (EBITDA 10y) |
281.79 - 394.13 |
328.44 |
104.0% |
| Fair Value |
107.31 - 107.31 |
107.31 |
-33.35% |
| P/E |
99.16 - 162.05 |
141.30 |
-12.2% |
| EV/EBITDA |
74.42 - 136.43 |
110.70 |
-31.2% |
| EPV |
370.92 - 552.85 |
461.88 |
186.9% |
| DDM - Stable |
132.46 - 288.74 |
210.60 |
30.8% |
| DDM - Multi |
239.65 - 419.16 |
306.04 |
90.1% |
MPC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
53,886.83 |
| Beta |
0.55 |
| Outstanding shares (mil) |
334.68 |
| Enterprise Value (mil) |
78,382.83 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.52% |
| Cost of Debt |
4.50% |
| WACC |
7.55% |