As of 2024-10-05, the Intrinsic Value of Murphy Usa Inc (MUSA) is 1,638.80 USD. This MUSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 483.55 USD, the upside of Murphy Usa Inc is 238.90%.

The range of the Intrinsic Value is 1,156.76 - 2,822.08 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	1,156.76 - 2,822.08	1,638.80	238.9%
DCF (Growth 10y)	1,492.93 - 3,416.57	2,053.92	324.8%
DCF (EBITDA 5y)	1,103.03 - 1,239.34	1,167.03	141.3%
DCF (EBITDA 10y)	1,423.25 - 1,706.59	1,555.33	221.6%
Fair Value	644.83 - 644.83	644.83	33.35%
P/E	259.48 - 475.38	341.63	-29.3%
EV/EBITDA	370.87 - 487.66	431.46	-10.8%
EPV	768.76 - 1,077.74	923.25	90.9%
DDM - Stable	236.87 - 723.32	480.09	-0.7%
DDM - Multi	853.13 - 2,035.74	1,203.67	148.9%