The Discounted Cash Flow (DCF) valuation of Murphy Usa Inc (MUSA) is 1,308.05 USD. With the latest stock price at 421.54 USD, the upside of Murphy Usa Inc based on DCF is 210.3%.
Based on the latest price of 421.54 USD and our DCF valuation, Murphy Usa Inc (MUSA) is a buy. buying MUSA stocks now will result in a potential gain of 210.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.5% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 954.49 - 2,072.53 | 1,308.05 |
| Upside | 126.4% - 391.7% | 210.3% |