The Discounted Cash Flow (DCF) valuation of Marathon Oil Corp (MRO) is 34.01 USD. With the latest stock price at 28.55 USD, the upside of Marathon Oil Corp based on DCF is 19.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.7% | 9.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 26.41 - 46.33 | 34.01 |
| Upside | -7.5% - 62.3% | 19.1% |