MRO
Marathon Oil Corp
Price:  
24.60 
USD
Volume:  
8,784,153.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRO Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Marathon Oil Corp (MRO) is 36.53 USD. This MRO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.60 USD, the upside of Marathon Oil Corp is %.

The range of the Intrinsic Value is 30.00 - 46.03 USD

24.60 USD
Stock Price
36.53 USD
Intrinsic Value
Intrinsic Value Details

MRO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.00 - 46.03 36.53 48.5%
DCF (Growth 10y) 35.81 - 53.10 42.90 74.4%
DCF (EBITDA 5y) 23.44 - 34.14 26.95 9.5%
DCF (EBITDA 10y) 30.44 - 42.51 34.76 41.3%
Fair Value 13.46 - 13.46 13.46 -45.28%
P/E 24.68 - 30.84 26.09 6.1%
EV/EBITDA 13.50 - 30.08 20.56 -16.4%
EPV 91.57 - 117.78 104.67 325.5%
DDM - Stable 16.51 - 31.46 23.99 -2.5%
DDM - Multi 21.57 - 32.82 26.10 6.1%

MRO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,199.12
Beta 0.73
Outstanding shares (mil) 577.20
Enterprise Value (mil) 19,491.12
Market risk premium 4.60%
Cost of Equity 10.06%
Cost of Debt 5.03%
WACC 8.45%