Valuation Marathon Petroleum Corporation

Equities

Market Closed - Nyse Other stock markets 02:30:02 17/01/2026 am IST			5-day change	1st Jan Change
175.63 ^USD	-1.10%		-0.31%	+7.99%

16/01	Scotiabank Adjusts Marathon Petroleum PT to $174 From $189, Maintains Sector Outperform Rating	MT
16/01	Eni, Repsol, Maurel & Prom Seek U.S. Licenses to Export Venezuelan Crude - Sources	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	26,911	39,391	54,547	56,332	44,834	52,795	52,795	-
Change	-	46.38%	38.48%	3.27%	-20.41%	17.76%	0%	-
Enterprise Value (EV) ¹	58,080	54,091	69,477	73,391	69,105	81,905	81,983	81,614
Change	-	-6.87%	28.44%	5.63%	-5.84%	18.52%	0.1%	-0.45%
P/E ratio	-2.71x	4.2x	4.14x	6.28x	13.8x	15.8x	13.2x	12.6x
PBR	1.21x	1.41x	1.91x	2.24x	2.68x	2.89x	2.88x	3.1x
PEG	-	-0x	0x	-0.4x	-0.2x	1.5x	0.7x	3.1x
Capitalization / Revenue	0.39x	0.33x	0.3x	0.37x	0.32x	0.4x	0.42x	0.38x
EV / Revenue	0.84x	0.45x	0.39x	0.49x	0.49x	0.62x	0.66x	0.59x
EV / EBITDA	23.4x	6.49x	2.86x	3.87x	6.1x	7.15x	6.74x	6.8x
EV / EBIT	-25.5x	12.3x	3.24x	5.06x	10.2x	11.2x	10.1x	10.8x
EV / FCF	-158x	18.7x	4.98x	6x	12.4x	19.3x	15.2x	14x
FCF Yield	-0.63%	5.35%	20.1%	16.7%	8.09%	5.17%	6.58%	7.13%
Dividend per Share ²	2.32	2.32	2.49	3.08	3.385	3.722	4.025	4.322
Rate of return	5.61%	3.63%	2.14%	2.08%	2.43%	2.12%	2.29%	2.46%
EPS ²	-15.28	15.24	28.12	23.63	10.08	11.13	13.35	13.89
Distribution rate	-15.2%	15.2%	8.85%	13%	33.6%	33.4%	30.2%	31.1%
Net sales ¹	69,032	1,20,930	1,79,952	1,50,307	1,40,412	1,32,692	1,24,424	1,37,732
EBITDA ¹	2,487	8,341	24,335	18,985	11,323	11,460	12,161	12,008
EBIT ¹	-2,281	4,381	21,469	14,514	6,796	7,302	8,143	7,539
Net income ¹	-9,919	9,738	14,516	9,681	3,445	3,384	3,909	3,787
Net Debt ¹	31,169	14,700	14,930	17,059	24,271	29,110	29,188	28,819
Reference price ²	41.36	63.99	116.39	148.36	139.50	175.63	175.63	175.63
Nbr of stocks (in thousands)	6,50,651	6,15,588	4,68,661	3,79,697	3,21,389	3,00,602	3,00,602	-
Announcement Date	02/02/21	02/02/22	31/01/23	30/01/24	04/02/25	-	-	-

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	15.78x	0.62x	7.15x	2.12%	5.28TCr
EXXON MOBIL CORPORATION	18.98x	1.76x	8.24x	3.08%	55TCr
RELIANCE INDUSTRIES LTD	23.27x	2.15x	11.93x	0.35%	22TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	13.43x	0.35x	5.77x	5.29%	9.6TCr
BP PLC	12.72x	0.65x	3.32x	5.58%	9.08TCr
VALERO ENERGY CORPORATION	26.58x	0.51x	8.59x	2.46%	5.6TCr
PHILLIPS 66	22.66x	0.56x	9.39x	3.44%	5.57TCr
IMPERIAL OIL LIMITED	17.29x	1.44x	9.35x	2.07%	4.87TCr
OIL AND NATURAL GAS CORPORATION LIMITED	7.58x	0.68x	3.91x	4.78%	3.43TCr
INDIAN OIL CORPORATION LIMITED	8.47x	0.5x	6.36x	4.02%	2.45TCr
Average	16.68x	0.92x	7.40x	3.32%	12.24TCr
Weighted average by Cap.	18.62x	1.41x	8.24x	2.92%