As of 2024-12-12, the Intrinsic Value of Marathon Oil Corp (MRO) is
34.01 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
19.10%.
The range of the Intrinsic Value is 26.41 - 46.33 USD
34.01 USD
Intrinsic Value
MRO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.41 - 46.33 |
34.01 |
19.1% |
| DCF (Growth 10y) |
30.89 - 52.23 |
39.07 |
36.9% |
| DCF (EBITDA 5y) |
26.44 - 50.22 |
36.68 |
28.5% |
| DCF (EBITDA 10y) |
30.88 - 55.39 |
41.09 |
43.9% |
| Fair Value |
11.89 - 11.89 |
11.89 |
-58.36% |
| P/E |
28.96 - 44.80 |
36.58 |
28.1% |
| EV/EBITDA |
25.15 - 51.50 |
35.38 |
23.9% |
| EPV |
83.06 - 120.42 |
101.74 |
256.4% |
| DDM - Stable |
12.88 - 27.93 |
20.40 |
-28.5% |
| DDM - Multi |
19.46 - 33.76 |
24.76 |
-13.3% |
MRO Intrinsic Value - Key Valuation Metrics
| 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 |
10.79% |
| Cost of Debt |
4.80% |
| WACC |
9.17% |