Murphy USA Inc. (MUSA)
Retail-Auto Dealers & Gasoline Stations · Consumer Discretionary · $26.7B
Intrinsic Value (Consensus)
$247.16
Current Price
$569.99
Margin of Safety
-56.6%
56.6% Above Intrinsic Value
Value: $247
Price: $570
Valuation Model Estimates
Current Price: $569.99
DCF (Discounted Cash Flow)
$187.60
Graham Number
$85.04
Earnings Power Value
$233.98
Relative Value (P/E)
$482.00
Dividend Discount Model
$7.59
Consensus Value
$247.16
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
55
Profitability
25/25
Strength
19/25
Valuation
7/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong profitability — ROE of 75% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $24.10
- EPS (Forward)
- $24.58
- Book Value
- $13.34
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 75.5%
- Debt/Equity
- 79%
- Revenue Growth
- -8.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance