As of 2026-06-14, the Intrinsic Value of Murphy Usa Inc (MUSA) is 525.67 USD. This MUSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 622.53 USD, the upside of Murphy Usa Inc is -15.60%.
The range of the Intrinsic Value is 376.29 - 839.78 USD
Based on its market price of 622.53 USD and our intrinsic valuation, Murphy Usa Inc (MUSA) is overvalued by 15.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 376.29 - 839.78 | 525.67 | -15.6% |
| DCF (Growth 10y) | 391.21 - 795.70 | 522.72 | -16.0% |
| DCF (EBITDA 5y) | 370.77 - 490.46 | 439.93 | -29.3% |
| DCF (EBITDA 10y) | 389.74 - 520.38 | 460.08 | -26.1% |
| Fair Value | 233.86 - 233.86 | 233.86 | -62.43% |
| P/E | 271.66 - 625.95 | 509.81 | -18.1% |
| EV/EBITDA | 357.43 - 493.57 | 437.06 | -29.8% |
| EPV | 857.96 - 1,112.93 | 985.45 | 58.3% |
| DDM - Stable | 271.25 - 709.02 | 490.13 | -21.3% |
| DDM - Multi | 264.78 - 535.38 | 354.05 | -43.1% |
| Market Cap (mil) | 11,498.13 |
| Beta | -0.42 |
| Outstanding shares (mil) | 18.47 |
| Enterprise Value (mil) | 13,536.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.77% |
| Cost of Debt | 4.95% |
| WACC | 7.13% |