![]() |
Murphy Oil Corporation (MUR) DCF Valuation
US | Energy | Oil & Gas Exploration & Production | NYSE
|

- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Murphy Oil Corporation (MUR) Bundle
Evaluate Murphy Oil Corporation's financial outlook like an expert! This (MUR) DCF Calculator provides you with pre-filled financial data and total flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.
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 | 1,751.7 | 2,801.2 | 4,220.1 | 3,448.9 | 3,028.5 | 3,634.9 | 4,362.9 | 5,236.5 | 6,285.2 | 7,543.8 |
Revenue Growth, % | 0 | 59.91 | 50.65 | -18.28 | -12.19 | 20.03 | 20.03 | 20.03 | 20.03 | 20.03 |
EBITDA | -325.0 | 1,123.2 | 2,435.3 | 1,952.0 | 1,245.3 | 1,286.5 | 1,544.2 | 1,853.4 | 2,224.5 | 2,670.0 |
EBITDA, % | -18.55 | 40.1 | 57.71 | 56.6 | 41.12 | 35.39 | 35.39 | 35.39 | 35.39 | 35.39 |
Depreciation | 1,056.1 | 860.6 | 836.4 | 918.6 | 865.8 | 1,207.2 | 1,448.9 | 1,739.1 | 2,087.4 | 2,505.4 |
Depreciation, % | 60.29 | 30.72 | 19.82 | 26.63 | 28.59 | 33.21 | 33.21 | 33.21 | 33.21 | 33.21 |
EBIT | -1,381.1 | 262.6 | 1,598.9 | 1,033.4 | 379.5 | 79.3 | 95.2 | 114.3 | 137.2 | 164.6 |
EBIT, % | -78.85 | 9.37 | 37.89 | 29.96 | 12.53 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 |
Total Cash | 310.6 | 521.2 | 492.0 | 317.1 | 423.6 | 517.4 | 621.1 | 745.4 | 894.7 | 1,073.9 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 262.0 | 258.2 | 391.2 | 344.0 | 272.5 | 381.1 | 457.4 | 548.9 | 658.9 | 790.8 |
Account Receivables, % | 14.96 | 9.22 | 9.27 | 9.97 | 9 | 10.48 | 10.48 | 10.48 | 10.48 | 10.48 |
Inventories | 66.1 | 54.2 | 54.5 | 54.5 | 54.9 | 75.5 | 90.6 | 108.8 | 130.6 | 156.7 |
Inventories, % | 3.77 | 1.93 | 1.29 | 1.58 | 1.81 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 |
Accounts Payable | 335.3 | 623.1 | 543.8 | 446.9 | 472.2 | 602.1 | 722.7 | 867.4 | 1,041.1 | 1,249.5 |
Accounts Payable, % | 19.14 | 22.24 | 12.89 | 12.96 | 15.59 | 16.56 | 16.56 | 16.56 | 16.56 | 16.56 |
Capital Expenditure | -872.8 | -688.2 | -1,114.0 | -1,101.6 | .0 | -964.9 | -1,158.2 | -1,390.1 | -1,668.5 | -2,002.6 |
Capital Expenditure, % | -49.82 | -24.57 | -26.4 | -31.94 | 0 | -26.55 | -26.55 | -26.55 | -26.55 | -26.55 |
Tax Rate, % | 28.26 | 28.26 | 28.26 | 28.26 | 28.26 | 28.26 | 28.26 | 28.26 | 28.26 | 28.26 |
EBITAT | -1,119.2 | 298.4 | 1,064.0 | 742.3 | 272.3 | 62.1 | 74.5 | 89.4 | 107.3 | 128.8 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -928.7 | 774.5 | 573.7 | 509.6 | 1,234.3 | 305.1 | 394.4 | 473.4 | 568.2 | 682.0 |
WACC, % | 10.39 | 10.65 | 10.19 | 10.27 | 10.27 | 10.35 | 10.35 | 10.35 | 10.35 | 10.35 |
PV UFCF | ||||||||||
SUM PV UFCF | 1,752.3 | |||||||||
Long Term Growth Rate, % | 0.50 | |||||||||
Free cash flow (T + 1) | 685 | |||||||||
Terminal Value | 6,955 | |||||||||
Present Terminal Value | 4,249 | |||||||||
Enterprise Value | 6,002 | |||||||||
Net Debt | 1,642 | |||||||||
Equity Value | 4,359 | |||||||||
Diluted Shares Outstanding, MM | 151 | |||||||||
Equity Value Per Share | 28.86 |
What You Will Get
- Real Murphy Oil Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Murphy Oil Corporation (MUR).
- Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to suit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Murphy Oil's fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Murphy Oil Corporation (MUR).
- Time-Saving and Accurate: Eliminate the need to build models from scratch while ensuring precision and flexibility in your evaluations.
Key Features
- 🔍 Real-Life MUR Financials: Pre-filled historical and projected data for Murphy Oil Corporation (MUR).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Murphy Oil’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Murphy Oil’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Access the ready-to-use Excel file featuring Murphy Oil Corporation’s (MUR) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate multiple projections and compare results instantly.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for Murphy Oil Corporation (MUR)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Witness immediate updates to Murphy Oil’s valuation as you tweak the inputs.
- Preloaded Data: Comes with Murphy Oil’s actual financial figures for swift evaluations.
- Preferred by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Evaluate Murphy Oil Corporation’s valuation prior to making stock transactions.
- CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts.
- Startup Founders: Understand the valuation methods applied to established firms like Murphy Oil Corporation.
- Consultants: Provide comprehensive valuation reports to clients regarding Murphy Oil Corporation.
- Students and Educators: Utilize real-time data to practice and instruct on valuation strategies.
What the Template Contains
- Pre-Filled Data: Includes Murphy Oil Corporation’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Murphy Oil Corporation’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.