Valuation Marathon Petroleum Corporation

Stocks

Market Closed - NYSE Other stock markets 01:30:03 22/07/2026 am IST			After hours 05:29:50 am
319.76 ^USD	+1.41%		318.50	-0.39%

21/07	Refiners elbow traders to take a larger slice of Venezuela's oil	RE
21/07	TD Cowen Adjusts Marathon Petroleum Price Target to $357 From $315, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	39,391	54,547	56,332	44,834	48,887	93,350	-	-
Change	-	38.48%	3.27%	-20.41%	9.04%	90.95%	-	-
Enterprise Value (EV) ¹	54,091	69,477	73,391	69,105	78,091	1,21,362	1,19,737	1,15,642
Change	-	28.44%	5.63%	-5.84%	13%	55.41%	-1.34%	-3.42%
P/E	4.2x	4.14x	6.28x	13.8x	12.3x	8.32x	11.1x	11.1x
PBR	1.41x	1.91x	2.24x	2.68x	2.87x	4.18x	3.83x	4.04x
PEG	-	0x	-0.4x	-0.2x	0.4x	0x	-0.4x	-20.43x
Capitalization / Revenue	0.33x	0.3x	0.37x	0.32x	0.36x	0.62x	0.68x	0.66x
EV / Revenue	0.45x	0.39x	0.49x	0.49x	0.58x	0.81x	0.87x	0.82x
EV / EBITDA	6.49x	2.86x	3.87x	6.1x	6.53x	5.88x	7.38x	7.92x
EV / EBIT	12.3x	3.24x	5.06x	10.2x	9.42x	7.2x	9.45x	11.1x
EV / FCF	18.7x	4.98x	6x	12.4x	-	10.6x	11.9x	11x
FCF Yield	5.35%	20.1%	16.7%	8.09%	-	9.41%	8.41%	9.06%
Dividend per Share ²	2.32	2.49	3.08	3.385	3.73	4.053	4.359	4.561
Rate of return	3.63%	2.14%	2.08%	2.43%	2.29%	1.27%	1.36%	1.43%
EPS ²	15.24	28.12	23.63	10.08	13.22	38.41	28.9	28.74
Distribution rate	15.2%	8.85%	13%	33.6%	28.2%	10.6%	15.1%	15.9%
Net sales ¹	1,20,930	1,79,952	1,50,307	1,40,412	1,35,222	1,50,457	1,37,633	1,41,668
EBITDA ¹	8,341	24,335	18,985	11,323	11,956	20,656	16,218	14,603
EBIT ¹	4,381	21,469	14,514	6,796	8,291	16,845	12,672	10,429
Net income ¹	9,738	14,516	9,681	3,445	4,047	11,021	7,470	6,734
Net Debt ¹	14,700	14,930	17,059	24,271	29,204	28,013	26,387	22,292
Reference price ²	63.99	116.39	148.36	139.50	162.63	319.76	319.76	319.76
Nbr of stocks (in thousands)	6,15,588	4,68,661	3,79,697	3,21,389	3,00,602	2,91,937	-	-
Announcement Date	02/02/22	31/01/23	30/01/24	04/02/25	03/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MARATHON PETROLEUM CORPORATION	8.32x	0.81x	5.88x	1.27%	9.33TCr
EXXONMOBIL HOLDINGS CORPORATION	13.32x	1.66x	7.1x	2.73%	63TCr
RELIANCE INDUSTRIES LTD	20.24x	1.68x	9.76x	0.49%	18TCr
BP PLC	7.84x	0.6x	2.76x	4.84%	11TCr
VALERO ENERGY CORPORATION	9.66x	0.71x	6.24x	1.53%	9.35TCr
PHILLIPS 66	9.95x	0.68x	7.15x	2.38%	8.51TCr
SUNCOR ENERGY INC.	9.98x	1.88x	4.81x	2.69%	7.53TCr
IMPERIAL OIL LIMITED	13.52x	1.48x	7.97x	1.96%	6.02TCr
OIL AND NATURAL GAS CORPORATION LIMITED	7.41x	0.68x	3.91x	4.96%	3.26TCr
REPSOL S.A.	6.37x	0.43x	3.46x	4.41%	3.14TCr
Average	10.66x	1.06x	5.90x	2.73%	13.93TCr
Weighted average by Cap.	12.55x	1.35x	6.73x	2.46%