As of 2025-05-12, the Intrinsic Value of Murphy Oil Corp (MUR) is 37.69 USD. This MUR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.86 USD, the upside of Murphy Oil Corp is 72.40%.
The range of the Intrinsic Value is 31.12 - 47.36 USD
Based on its market price of 21.86 USD and our intrinsic valuation, Murphy Oil Corp (MUR) is undervalued by 72.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.12 - 47.36 | 37.69 | 72.4% |
| DCF (Growth 10y) | 34.31 - 50.45 | 40.88 | 87.0% |
| DCF (EBITDA 5y) | 31.50 - 39.98 | 36.81 | 68.4% |
| DCF (EBITDA 10y) | 34.74 - 44.98 | 40.44 | 85.0% |
| Fair Value | 66.84 - 66.84 | 66.84 | 205.76% |
| P/E | 19.46 - 32.68 | 25.41 | 16.2% |
| EV/EBITDA | 23.98 - 45.05 | 33.66 | 54.0% |
| EPV | 116.14 - 151.24 | 133.69 | 511.6% |
| DDM - Stable | 15.30 - 29.66 | 22.48 | 2.8% |
| DDM - Multi | 21.51 - 32.25 | 25.79 | 18.0% |
| Market Cap (mil) | 3,190.47 |
| Beta | 0.79 |
| Outstanding shares (mil) | 145.95 |
| Enterprise Value (mil) | 4,273.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.67% |
| Cost of Debt | 5.00% |
| WACC | 8.79% |