|
Murphy USA Inc. (MUSA) Évaluation DCF
US | Consumer Cyclical | Specialty Retail | NYSE
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Murphy USA Inc. (MUSA) Bundle
Gardez un aperçu de votre analyse d'évaluation de Murphy USA Inc. (MUSA) avec notre calculatrice DCF à la pointe de la technologie! Préchargé avec des données réelles (MUSA), ce modèle Excel vous permet d'ajuster les prévisions et les hypothèses pour déterminer avec précision la valeur intrinsèque de Murphy USA Inc.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11,264.3 | 17,360.5 | 23,446.1 | 21,529.4 | 20,244.3 | 24,041.6 | 28,551.2 | 33,906.7 | 40,266.8 | 47,819.8 |
| Revenue Growth, % | 0 | 54.12 | 35.05 | -8.17 | -5.97 | 18.76 | 18.76 | 18.76 | 18.76 | 18.76 |
| EBITDA | 722.7 | 820.3 | 1,193.1 | 1,065.2 | 996.7 | 1,255.0 | 1,490.4 | 1,770.0 | 2,102.0 | 2,496.3 |
| EBITDA, % | 6.42 | 4.73 | 5.09 | 4.95 | 4.92 | 5.22 | 5.22 | 5.22 | 5.22 | 5.22 |
| Depreciation | 163.3 | 215.1 | 223.1 | 231.7 | 248.0 | 285.7 | 339.3 | 402.9 | 478.5 | 568.2 |
| Depreciation, % | 1.45 | 1.24 | 0.95154 | 1.08 | 1.23 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 |
| EBIT | 559.4 | 605.2 | 970.0 | 833.5 | 748.7 | 969.3 | 1,151.1 | 1,367.1 | 1,623.5 | 1,928.0 |
| EBIT, % | 4.97 | 3.49 | 4.14 | 3.87 | 3.7 | 4.03 | 4.03 | 4.03 | 4.03 | 4.03 |
| Total Cash | 163.6 | 256.4 | 78.4 | 124.9 | 47.0 | 196.0 | 232.7 | 276.4 | 328.3 | 389.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 168.8 | 195.7 | 281.7 | 336.7 | 268.5 | 323.0 | 383.6 | 455.5 | 541.0 | 642.5 |
| Account Receivables, % | 1.5 | 1.13 | 1.2 | 1.56 | 1.33 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 |
| Inventories | 279.1 | 292.3 | 319.1 | 341.2 | 401.6 | 437.1 | 519.1 | 616.5 | 732.1 | 869.5 |
| Inventories, % | 2.48 | 1.68 | 1.36 | 1.58 | 1.98 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 |
| Accounts Payable | 261.0 | 392.5 | 547.6 | 520.3 | 518.0 | 571.7 | 678.9 | 806.2 | 957.5 | 1,137.1 |
| Accounts Payable, % | 2.32 | 2.26 | 2.34 | 2.42 | 2.56 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 |
| Capital Expenditure | -230.7 | -274.7 | -305.3 | -335.6 | .0 | -312.1 | -370.7 | -440.2 | -522.8 | -620.8 |
| Capital Expenditure, % | -2.05 | -1.58 | -1.3 | -1.56 | 0 | -1.3 | -1.3 | -1.3 | -1.3 | -1.3 |
| Tax Rate, % | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 | 22.88 |
| EBITAT | 424.2 | 460.2 | 738.5 | 631.9 | 577.4 | 738.5 | 877.1 | 1,041.6 | 1,237.0 | 1,469.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 169.9 | 492.0 | 698.6 | 423.6 | 830.9 | 675.7 | 810.3 | 962.3 | 1,142.8 | 1,357.2 |
| WACC, % | 6.84 | 6.84 | 6.84 | 6.84 | 6.85 | 6.84 | 6.84 | 6.84 | 6.84 | 6.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,983.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,384 | |||||||||
| Terminal Value | 28,580 | |||||||||
| Present Terminal Value | 20,527 | |||||||||
| Enterprise Value | 24,510 | |||||||||
| Net Debt | 2,321 | |||||||||
| Equity Value | 22,188 | |||||||||
| Diluted Shares Outstanding, MM | 21 | |||||||||
| Equity Value Per Share | 1,064.59 |
What You Will Get
- Real MUSA Financial Data: Pre-filled with Murphy USA Inc.'s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Murphy USA Inc.'s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- 🔍 Real-Life MUSA Financials: Pre-filled historical and projected data for Murphy USA Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Murphy USA’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Murphy USA’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Murphy USA Inc.’s (MUSA) preloaded data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. See Results Immediately: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
- 5. Present with Assurance: Share professional valuation findings to bolster your decision-making.
Why Choose This Calculator for Murphy USA Inc. (MUSA)?
- User-Friendly Interface: Perfect for both novices and seasoned analysts.
- Customizable Inputs: Tailor your assumptions to suit your specific analysis needs.
- Real-Time Adjustments: Observe immediate changes in Murphy USA’s valuation as you tweak inputs.
- Preconfigured Data: Comes with Murphy USA’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts aiming for informed decision-making.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and dependable valuation models for portfolio assessment.
- Corporate Finance Teams: Evaluate valuation scenarios to inform internal business strategies.
- Consultants and Advisors: Deliver precise valuation insights for Murphy USA Inc. (MUSA) to clients.
- Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
- Energy Sector Enthusiasts: Gain insights into how companies like Murphy USA Inc. (MUSA) are valued in the industry.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Murphy USA Inc. (MUSA) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models displaying intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Murphy USA Inc. (MUSA).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to simplify result analysis.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.