As of 2024-07-27, the Intrinsic Value of Murphy Usa Inc (MUSA) is
456.71 USD. This MUSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 510.25 USD, the upside of Murphy Usa Inc is
%.
The range of the Intrinsic Value is 329.84 - 722.43 USD
456.71 USD
Intrinsic Value
MUSA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
329.84 - 722.43 |
456.71 |
-10.5% |
| DCF (Growth 10y) |
361.96 - 727.27 |
481.11 |
-5.7% |
| DCF (EBITDA 5y) |
380.23 - 444.59 |
407.26 |
-20.2% |
| DCF (EBITDA 10y) |
399.45 - 491.91 |
439.89 |
-13.8% |
| Fair Value |
623.19 - 623.19 |
623.19 |
22.13% |
| P/E |
207.28 - 505.03 |
324.87 |
-36.3% |
| EV/EBITDA |
323.48 - 366.49 |
346.13 |
-32.2% |
| EPV |
704.90 - 934.90 |
819.90 |
60.7% |
| DDM - Stable |
212.45 - 558.75 |
385.60 |
-24.4% |
| DDM - Multi |
245.14 - 501.98 |
329.50 |
-35.4% |
MUSA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,572.38 |
| Beta |
0.18 |
| Outstanding shares (mil) |
20.72 |
| Enterprise Value (mil) |
12,314.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.11% |
| Cost of Debt |
5.20% |
| WACC |
7.51% |