Murphy USA Inc. (MUSA)
Retail-Auto Dealers & Gasoline Stations · Consumer Discretionary · $22.5B
Intrinsic Value (Consensus)
$247.16
Current Price
$482.00
Margin of Safety
-48.7%
48.7% Above Intrinsic Value
Value: $247
Price: $482
Valuation Model Estimates
Current Price: $482.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance