As of 2024-12-15, the Intrinsic Value of Murphy Oil Corp (MUR) is
47.12 USD. This MUR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.29 USD, the upside of Murphy Oil Corp is
55.60%.
The range of the Intrinsic Value is 37.50 - 62.43 USD
47.12 USD
Intrinsic Value
MUR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.50 - 62.43 |
47.12 |
55.6% |
| DCF (Growth 10y) |
46.88 - 75.98 |
58.16 |
92.0% |
| DCF (EBITDA 5y) |
47.22 - 70.28 |
59.33 |
95.9% |
| DCF (EBITDA 10y) |
52.83 - 80.02 |
66.09 |
118.2% |
| Fair Value |
81.10 - 81.10 |
81.10 |
167.75% |
| P/E |
23.62 - 45.37 |
35.07 |
15.8% |
| EV/EBITDA |
32.66 - 71.70 |
47.15 |
55.6% |
| EPV |
84.96 - 120.27 |
102.62 |
238.8% |
| DDM - Stable |
17.92 - 37.49 |
27.70 |
-8.5% |
| DDM - Multi |
33.04 - 54.06 |
41.03 |
35.4% |
MUR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,417.49 |
| Beta |
0.67 |
| Outstanding shares (mil) |
145.84 |
| Enterprise Value (mil) |
5,426.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.73% |
| Cost of Debt |
5.00% |
| WACC |
9.19% |