MUR
Murphy Oil Corp
Price:  
30.27 
USD
Volume:  
1,988,654.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MUR Intrinsic Value

54.40 %
Upside

As of 2024-12-10, the Intrinsic Value of Murphy Oil Corp (MUR) is 46.75 USD. This MUR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.27 USD, the upside of Murphy Oil Corp is 54.40%.

The range of the Intrinsic Value is 37.35 - 61.57 USD

30.27 USD
Stock Price
46.75 USD
Intrinsic Value
Intrinsic Value Details

MUR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.35 - 61.57 46.75 54.4%
DCF (Growth 10y) 46.69 - 74.92 57.70 90.6%
DCF (EBITDA 5y) 46.72 - 69.31 58.61 93.6%
DCF (EBITDA 10y) 52.38 - 78.90 65.35 115.9%
Fair Value 81.10 - 81.10 81.10 167.93%
P/E 23.62 - 44.53 34.72 14.7%
EV/EBITDA 32.66 - 71.17 46.86 54.8%
EPV 84.66 - 118.91 101.79 236.3%
DDM - Stable 17.82 - 36.92 27.37 -9.6%
DDM - Multi 32.86 - 53.18 40.63 34.2%

MUR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,414.58
Beta 0.70
Outstanding shares (mil) 145.84
Enterprise Value (mil) 5,423.43
Market risk premium 4.60%
Cost of Equity 10.82%
Cost of Debt 5.00%
WACC 9.25%