MUSA
Murphy Usa Inc
Price:  
423.01 
USD
Volume:  
125,855.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MUSA Intrinsic Value

11.50 %
Upside

What is the intrinsic value of MUSA?

As of 2025-07-05, the Intrinsic Value of Murphy Usa Inc (MUSA) is 471.82 USD. This MUSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 423.01 USD, the upside of Murphy Usa Inc is 11.50%.

The range of the Intrinsic Value is 338.09 - 751.90 USD

Is MUSA undervalued or overvalued?

Based on its market price of 423.01 USD and our intrinsic valuation, Murphy Usa Inc (MUSA) is undervalued by 11.50%.

423.01 USD
Stock Price
471.82 USD
Intrinsic Value
Intrinsic Value Details

MUSA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 338.09 - 751.90 471.82 11.5%
DCF (Growth 10y) 357.68 - 725.64 477.55 12.9%
DCF (EBITDA 5y) 410.02 - 472.02 447.63 5.8%
DCF (EBITDA 10y) 417.96 - 502.96 464.53 9.8%
Fair Value 619.56 - 619.56 619.56 46.46%
P/E 260.55 - 356.87 288.97 -31.7%
EV/EBITDA 382.40 - 426.76 403.21 -4.7%
EPV 853.91 - 1,088.18 971.04 129.6%
DDM - Stable 229.43 - 587.10 408.26 -3.5%
DDM - Multi 247.32 - 488.08 327.89 -22.5%

MUSA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,358.68
Beta 0.28
Outstanding shares (mil) 19.76
Enterprise Value (mil) 10,299.08
Market risk premium 4.60%
Cost of Equity 7.68%
Cost of Debt 5.12%
WACC 6.97%