The Discounted Cash Flow (DCF) valuation of Murphy Usa Inc (MUSA) is 456.92 USD. With the latest stock price at 398.00 USD, the upside of Murphy Usa Inc based on DCF is 14.8%.
Based on the latest price of 398.00 USD and our DCF valuation, Murphy Usa Inc (MUSA) is a buy. buying MUSA stocks now will result in a potential gain of 14.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.9% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 325.26 - 730.74 | 456.92 |
| Upside | -18.3% - 83.6% | 14.8% |