As of 2025-07-16, the Intrinsic Value of Marathon Oil Corp (MRO) is 38.59 USD. This MRO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.55 USD, the upside of Marathon Oil Corp is 35.20%.
The range of the Intrinsic Value is 31.92 - 48.24 USD
Based on its market price of 28.55 USD and our intrinsic valuation, Marathon Oil Corp (MRO) is undervalued by 35.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.92 - 48.24 | 38.59 | 35.2% |
| DCF (Growth 10y) | 37.33 - 54.38 | 44.34 | 55.3% |
| DCF (EBITDA 5y) | 28.12 - 44.90 | 34.86 | 22.1% |
| DCF (EBITDA 10y) | 34.39 - 51.55 | 41.32 | 44.7% |
| Fair Value | 11.89 - 11.89 | 11.89 | -58.36% |
| P/E | 23.06 - 43.59 | 29.85 | 4.5% |
| EV/EBITDA | 25.15 - 44.00 | 30.71 | 7.6% |
| EPV | 97.70 - 124.33 | 111.01 | 288.8% |
| DDM - Stable | 15.22 - 29.07 | 22.14 | -22.4% |
| DDM - Multi | 23.52 - 35.27 | 28.25 | -1.1% |
| Market Cap (mil) | 15,971.15 |
| Beta | 0.32 |
| Outstanding shares (mil) | 559.41 |
| Enterprise Value (mil) | 20,590.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.65% |
| Cost of Debt | 4.80% |
| WACC | 8.32% |