MURPHY OIL CORPORATION Financials Murphy Oil Corporation Berne S.E.
Equities
MUQ
US6267171022
Oil & Gas Exploration and Production
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| - CHF | -.--% |
|
-.--% | -.--% |
| 13/05 | Mizuho Adjusts Price Target on Murphy Oil to $59 From $55, Keeps Buy Rating | MT |
| 02/05 | Sector Update: Energy Stocks Rise in Thursday Afternoon Trading | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,098 | 1,859 | 4,033 | 6,686 | 6,590 | 6,106 | - | - |
| Enterprise Value (EV) 1 | 6,594 | 4,536 | 5,977 | 8,017 | 7,602 | 6,730 | 6,461 | 6,173 |
| P/E ratio | 3.84 x | -1.62 x | -54.4 x | 7.02 x | 10.1 x | 10.5 x | 7.33 x | 7.14 x |
| Yield | 3.73% | 5.17% | 1.91% | 1.92% | 2.58% | 3% | 3.29% | 3.5% |
| Capitalization / Revenue | 1.45 x | 0.94 x | 1.75 x | 1.7 x | 1.9 x | 1.81 x | 1.72 x | 1.67 x |
| EV / Revenue | 2.33 x | 2.31 x | 2.6 x | 2.04 x | 2.2 x | 2 x | 1.81 x | 1.69 x |
| EV / EBITDA | 4.13 x | 4.56 x | 4.52 x | 3.6 x | 3.64 x | 3.44 x | 2.91 x | 2.77 x |
| EV / FCF | -6.18 x | -64.7 x | 10.9 x | 7.52 x | 11.1 x | 7.3 x | 7.21 x | 8.49 x |
| FCF Yield | -16.2% | -1.54% | 9.19% | 13.3% | 8.98% | 13.7% | 13.9% | 11.8% |
| Price to Book | 0.75 x | 0.44 x | 0.97 x | 1.34 x | 1.25 x | 1.1 x | 0.99 x | 0.9 x |
| Nbr of stocks (in thousands) | 1,52,900 | 1,53,599 | 1,54,459 | 1,55,455 | 1,54,473 | 1,52,576 | - | - |
| Reference price 2 | 26.80 | 12.10 | 26.11 | 43.01 | 42.66 | 40.02 | 40.02 | 40.02 |
| Announcement Date | 30/01/20 | 28/01/21 | 27/01/22 | 26/01/23 | 25/01/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,829 | 1,967 | 2,299 | 3,933 | 3,460 | 3,369 | 3,560 | 3,649 |
| EBITDA 1 | 1,596 | 993.8 | 1,322 | 2,229 | 2,088 | 1,955 | 2,220 | 2,228 |
| EBIT 1 | 366.5 | -79.94 | 561 | 1,348 | 969.9 | 983.5 | 1,300 | 1,226 |
| Operating Margin | 12.95% | -4.06% | 24.4% | 34.27% | 28.03% | 29.19% | 36.53% | 33.61% |
| Earnings before Tax (EBT) 1 | 203.5 | -1,549 | 42.89 | 1,450 | 921.1 | 903.7 | 1,237 | 1,278 |
| Net income 1 | 1,150 | -1,149 | -73.66 | 965 | 661.6 | 592 | 814.6 | 813.5 |
| Net margin | 40.64% | -58.39% | -3.2% | 24.54% | 19.12% | 17.57% | 22.88% | 22.29% |
| EPS 2 | 6.980 | -7.480 | -0.4800 | 6.130 | 4.220 | 3.797 | 5.463 | 5.602 |
| Free Cash Flow 1 | -1,067 | -70.06 | 549.4 | 1,066 | 682.7 | 922.3 | 895.6 | 727 |
| FCF margin | -37.73% | -3.56% | 23.89% | 27.11% | 19.73% | 27.37% | 25.16% | 19.92% |
| FCF Conversion (EBITDA) | - | - | 41.57% | 47.83% | 32.69% | 47.17% | 40.34% | 32.64% |
| FCF Conversion (Net income) | - | - | - | 110.49% | 103.2% | 155.8% | 109.95% | 89.37% |
| Dividend per Share 2 | 1.000 | 0.6250 | 0.5000 | 0.8250 | 1.100 | 1.200 | 1.317 | 1.401 |
| Announcement Date | 30/01/20 | 28/01/21 | 27/01/22 | 26/01/23 | 25/01/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 739 | 553 | 1,101 | 1,303 | 975.2 | 841.7 | 814.6 | 959.6 | 844.2 | 796.4 | 819.9 | 857.9 | 901.8 | 893.6 | 881.6 |
| EBITDA 1 | 338.1 | 408.9 | 647.2 | 646.6 | 526.8 | 487.7 | 484.5 | 620.1 | 496.4 | 423.5 | 457.6 | 527.1 | 550 | 555.2 | 566 |
| EBIT 1 | 165.9 | 252.3 | 436.1 | 429.4 | 270.1 | 298.4 | 196.4 | 365.6 | 169.1 | 220.8 | 235.5 | 287.4 | 309.8 | 347.5 | 326.4 |
| Operating Margin | 22.45% | 45.63% | 39.61% | 32.94% | 27.7% | 35.45% | 24.11% | 38.1% | 20.03% | 27.72% | 28.72% | 33.5% | 34.36% | 38.89% | 37.03% |
| Earnings before Tax (EBT) 1 | 261.3 | -81.9 | 515.5 | 733.9 | 282.7 | 267.9 | 127.3 | 356.3 | 169.5 | 145.6 | 174.3 | 263.7 | 294.9 | 342.8 | 320.7 |
| Net income 1 | 168.4 | -113.3 | 350.6 | 528.4 | 199.4 | 191.6 | 98.29 | 255.3 | 116.3 | 90 | 118.4 | 179.1 | 197.1 | 205.8 | 203.2 |
| Net margin | 22.79% | -20.5% | 31.84% | 40.54% | 20.45% | 22.77% | 12.07% | 26.61% | 13.77% | 11.3% | 14.44% | 20.87% | 21.86% | 23.03% | 23.05% |
| EPS 2 | 1.080 | -0.7300 | 2.230 | 3.360 | 1.260 | 1.220 | 0.6200 | 1.630 | 0.7500 | 0.5900 | 0.7749 | 1.174 | 1.300 | 1.353 | 1.347 |
| Dividend per Share 2 | 0.1250 | 0.1500 | - | 0.2500 | - | 0.2750 | 0.2750 | 0.2750 | 0.2750 | - | 0.3000 | 0.3000 | 0.3000 | 0.3300 | 0.3300 |
| Announcement Date | 27/01/22 | 04/05/22 | 04/08/22 | 03/11/22 | 26/01/23 | 03/05/23 | 03/08/23 | 02/11/23 | 25/01/24 | 02/05/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 2,497 | 2,678 | 1,944 | 1,331 | 1,012 | 624 | 354 | 66.7 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.564 x | 2.694 x | 1.471 x | 0.5971 x | 0.4846 x | 0.319 x | 0.1596 x | 0.0299 x |
| Free Cash Flow 1 | -1,067 | -70.1 | 549 | 1,066 | 683 | 922 | 896 | 727 |
| ROE (net income / shareholders' equity) | 2.8% | -23.7% | 4.77% | 19.2% | 12.8% | 11.6% | 13.8% | 12.6% |
| ROA (Net income/ Total Assets) | 10.1% | -10.3% | -0.7% | 9.36% | 6.59% | 6.8% | 7.5% | - |
| Assets 1 | 11,383 | 11,169 | 10,462 | 10,307 | 10,038 | 8,706 | 10,861 | - |
| Book Value Per Share 2 | 35.80 | 27.40 | 26.90 | 32.10 | 34.20 | 36.50 | 40.50 | 44.30 |
| Cash Flow per Share 2 | 9.040 | 5.230 | 9.220 | 13.80 | 11.20 | 12.50 | 14.00 | 13.60 |
| Capex 1 | 1,344 | 873 | 688 | 1,114 | 1,066 | 970 | 1,091 | 1,108 |
| Capex / Sales | 47.52% | 44.36% | 29.93% | 28.33% | 30.81% | 28.78% | 30.63% | 30.36% |
| Announcement Date | 30/01/20 | 28/01/21 | 27/01/22 | 26/01/23 | 25/01/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
40.02
USD
Average target price
52.88
USD
Spread / Average Target
+32.14%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +4.64% | 287B | |
| +63.46% | 133B | |
| -3.51% | 131B | |
| -0.63% | 69.66B | |
| -0.39% | 53.27B | |
| +2.34% | 45.44B | |
| -12.40% | 34.29B | |
| +22.71% | 34.07B | |
| +3.29% | 29.58B |
- Stock Market
- Equities
- MUR Stock
- MUQ Stock
- Financials Murphy Oil Corporation
