The Discounted Cash Flow (DCF) valuation of Murphy Usa Inc (MUSA) is 456.71 USD. With the latest stock price at 510.25 USD, the upside of Murphy Usa Inc based on DCF is -10.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.5% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 329.84 - 722.43 | 456.71 |
| Upside | -35.4% - 41.6% | -10.5% |