As of 2024-12-14, the Intrinsic Value of Murphy Usa Inc (MUSA) is
1,513.54 USD. This MUSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 550.90 USD, the upside of Murphy Usa Inc is
174.70%.
The range of the Intrinsic Value is 1,064.48 - 2,619.58 USD
1,513.54 USD
Intrinsic Value
MUSA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1,064.48 - 2,619.58 |
1,513.54 |
174.7% |
| DCF (Growth 10y) |
1,311.71 - 3,012.17 |
1,806.77 |
228.0% |
| DCF (EBITDA 5y) |
1,145.67 - 1,413.22 |
1,264.38 |
129.5% |
| DCF (EBITDA 10y) |
1,369.39 - 1,782.62 |
1,552.60 |
181.8% |
| Fair Value |
629.63 - 629.63 |
629.63 |
14.29% |
| P/E |
337.99 - 544.00 |
449.84 |
-18.3% |
| EV/EBITDA |
410.12 - 577.15 |
497.40 |
-9.7% |
| EPV |
736.39 - 1,059.65 |
898.02 |
63.0% |
| DDM - Stable |
220.79 - 679.58 |
450.18 |
-18.3% |
| DDM - Multi |
794.94 - 1,908.68 |
1,123.19 |
103.9% |
MUSA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,155.72 |
| Beta |
0.34 |
| Outstanding shares (mil) |
20.25 |
| Enterprise Value (mil) |
12,938.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.66% |
| Cost of Debt |
5.07% |
| WACC |
7.12% |