The Discounted Cash Flow (DCF) valuation of Murphy Usa Inc (MUSA) is 1,513.54 USD. With the latest stock price at 546.77 USD, the upside of Murphy Usa Inc based on DCF is 176.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.3% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,064.48 - 2,619.58 | 1,513.54 |
| Upside | 94.7% - 379.1% | 176.8% |