As of 2024-07-27, the Intrinsic Value of Murphy Oil Corp (MUR) is
60.43 USD. This MUR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.26 USD, the upside of Murphy Oil Corp is
%.
The range of the Intrinsic Value is 47.97 - 80.76 USD
60.43 USD
Intrinsic Value
MUR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.97 - 80.76 |
60.43 |
50.1% |
| DCF (Growth 10y) |
58.42 - 95.58 |
72.62 |
80.4% |
| DCF (EBITDA 5y) |
57.88 - 84.29 |
70.95 |
76.2% |
| DCF (EBITDA 10y) |
63.74 - 93.85 |
77.96 |
93.6% |
| Fair Value |
91.74 - 91.74 |
91.74 |
127.86% |
| P/E |
27.89 - 44.81 |
36.56 |
-9.2% |
| EV/EBITDA |
41.21 - 64.24 |
50.03 |
24.3% |
| EPV |
101.27 - 141.55 |
121.41 |
201.6% |
| DDM - Stable |
26.57 - 57.07 |
41.82 |
3.9% |
| DDM - Multi |
42.10 - 71.02 |
52.92 |
31.4% |
MUR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,142.87 |
| Beta |
0.03 |
| Outstanding shares (mil) |
152.58 |
| Enterprise Value (mil) |
7,148.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.23% |
| Cost of Debt |
5.00% |
| WACC |
7.51% |