The Discounted Cash Flow (DCF) valuation of Murphy Usa Inc (MUSA) is 474.45 USD. With the latest stock price at 423.92 USD, the upside of Murphy Usa Inc based on DCF is 11.9%.
Based on the latest price of 423.92 USD and our DCF valuation, Murphy Usa Inc (MUSA) is a buy. buying MUSA stocks now will result in a potential gain of 11.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.7% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 338.71 - 761.63 | 474.45 |
| Upside | -20.1% - 79.7% | 11.9% |