The Discounted Cash Flow (DCF) valuation of Marathon Oil Corp (MRO) is 42.07 USD. With the latest stock price at 27.87 USD, the upside of Marathon Oil Corp based on DCF is 50.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.7% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 33.58 - 55.18 | 42.07 |
| Upside | 20.5% - 98.0% | 50.9% |