MUSA
Murphy Usa Inc
Price:  
487.21 
USD
Volume:  
149,218.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MUSA Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Murphy Usa Inc (MUSA) is 440.04 USD. This MUSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 487.21 USD, the upside of Murphy Usa Inc is %.

The range of the Intrinsic Value is 317.50 - 695.89 USD

487.21 USD
Stock Price
440.04 USD
Intrinsic Value
Intrinsic Value Details

MUSA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 317.50 - 695.89 440.04 -9.7%
DCF (Growth 10y) 348.50 - 700.82 463.71 -4.8%
DCF (EBITDA 5y) 358.19 - 435.24 389.63 -20.0%
DCF (EBITDA 10y) 378.28 - 481.23 422.13 -13.4%
Fair Value 623.19 - 623.19 623.19 27.91%
P/E 200.08 - 486.09 313.53 -35.6%
EV/EBITDA 302.58 - 375.73 338.99 -30.4%
EPV 683.65 - 916.20 799.92 64.2%
DDM - Stable 204.34 - 535.40 369.87 -24.1%
DDM - Multi 234.28 - 479.27 314.94 -35.4%

MUSA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,094.99
Beta 0.30
Outstanding shares (mil) 20.72
Enterprise Value (mil) 11,836.69
Market risk premium 4.60%
Cost of Equity 8.36%
Cost of Debt 5.20%
WACC 7.69%