MUSA
Murphy Usa Inc
Price:  
402.46 
USD
Volume:  
160,781.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MUSA Intrinsic Value

15.90 %
Upside

As of 2024-02-21, the Intrinsic Value of Murphy Usa Inc (MUSA) is 466.31 USD. This MUSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 402.46 USD, the upside of Murphy Usa Inc is 15.90%.

The range of the Intrinsic Value is 369.01 - 623.38 USD

402.46 USD
Stock Price
466.31 USD
Intrinsic Value
Intrinsic Value Details

MUSA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 369.01 - 623.38 466.31 15.9%
DCF (Growth 10y) 494.83 - 813.54 617.16 53.3%
DCF (EBITDA 5y) 366.31 - 472.29 412.08 2.4%
DCF (EBITDA 10y) 488.54 - 651.00 559.17 38.9%
Fair Value 616.19 - 616.19 616.19 53.11%
P/E 190.68 - 419.50 268.69 -33.2%
EV/EBITDA 197.02 - 281.75 226.21 -43.8%
EPV 565.43 - 779.11 672.27 67.0%
DDM - Stable 179.21 - 375.12 277.16 -31.1%
DDM - Multi 292.28 - 487.22 366.33 -9.0%

MUSA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,564.35
Beta 0.19
Outstanding shares (mil) 21.28
Enterprise Value (mil) 10,240.95
Market risk premium 4.60%
Cost of Equity 8.77%
Cost of Debt 5.53%
WACC 7.89%