MURPHY USA INC. Financials Murphy USA Inc. Börse Stuttgart
Equities
1MU
US6267551025
Oil & Gas Refining and Marketing
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 403 EUR | +2.28% |
|
-3.90% | +23.13% |
| 22/05 | Murphy USA Insider Sold Shares Worth $4,575,805, According to a Recent SEC Filing | MT |
| 22/05 | Murphy USA Insider Sold Shares Worth $374,693, According to a Recent SEC Filing | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,599 | 3,739 | 5,107 | 6,316 | 7,587 | 9,090 | - | - |
| Enterprise Value (EV) 1 | 4,357 | 4,577 | 6,666 | 8,062 | 9,268 | 11,036 | 10,940 | 11,081 |
| P/E ratio | 24.1 x | 10 x | 13.4 x | 9.95 x | 14 x | 18.2 x | 15.6 x | 15.6 x |
| Yield | - | 0.19% | 0.52% | 0.45% | 0.43% | 0.38% | 0.4% | 0.42% |
| Capitalization / Revenue | 0.26 x | 0.33 x | 0.29 x | 0.27 x | 0.35 x | 0.41 x | 0.4 x | 0.4 x |
| EV / Revenue | 0.31 x | 0.41 x | 0.38 x | 0.34 x | 0.43 x | 0.5 x | 0.49 x | 0.48 x |
| EV / EBITDA | 10.3 x | 6.33 x | 8.05 x | 6.77 x | 8.76 x | 11 x | 9.98 x | 10.2 x |
| EV / FCF | 40.2 x | 13.7 x | 14.4 x | 11.7 x | 20.7 x | 34 x | 24 x | 28.6 x |
| FCF Yield | 2.49% | 7.27% | 6.94% | 8.55% | 4.84% | 2.94% | 4.17% | 3.5% |
| Price to Book | 4.5 x | 4.55 x | 6.15 x | 10.4 x | 8.96 x | 9.98 x | 8.44 x | 7.03 x |
| Nbr of stocks (in thousands) | 30,760 | 28,568 | 25,633 | 22,594 | 21,277 | 20,718 | - | - |
| Reference price 2 | 117.0 | 130.9 | 199.2 | 279.5 | 356.6 | 438.8 | 438.8 | 438.8 |
| Announcement Date | 29/01/20 | 03/02/21 | 02/02/22 | 01/02/23 | 07/02/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 14,035 | 11,264 | 17,360 | 23,446 | 21,529 | 21,958 | 22,448 | 23,003 |
| EBITDA 1 | 422.6 | 722.7 | 828 | 1,191 | 1,058 | 1,007 | 1,096 | 1,091 |
| EBIT 1 | 270.4 | 561.7 | 604 | 968.4 | 826 | 760 | 835 | 818 |
| Operating Margin | 1.93% | 4.99% | 3.48% | 4.13% | 3.84% | 3.46% | 3.72% | 3.56% |
| Earnings before Tax (EBT) 1 | 202.4 | 509.1 | 521.9 | 883.8 | 734.4 | 683 | 766.4 | 782.2 |
| Net income 1 | 154.8 | 386.1 | 396.9 | 672.9 | 556.8 | 516.4 | 575.3 | 588.9 |
| Net margin | 1.1% | 3.43% | 2.29% | 2.87% | 2.59% | 2.35% | 2.56% | 2.56% |
| EPS 2 | 4.860 | 13.08 | 14.92 | 28.10 | 25.49 | 24.10 | 28.05 | 28.17 |
| Free Cash Flow 1 | 108.5 | 333 | 462.7 | 689.4 | 448.4 | 324.8 | 455.8 | 387.4 |
| FCF margin | 0.77% | 2.96% | 2.67% | 2.94% | 2.08% | 1.48% | 2.03% | 1.68% |
| FCF Conversion (EBITDA) | 25.67% | 46.08% | 55.88% | 57.89% | 42.36% | 32.25% | 41.59% | 35.51% |
| FCF Conversion (Net income) | 70.09% | 86.25% | 116.58% | 102.45% | 80.53% | 62.9% | 79.23% | 65.78% |
| Dividend per Share 2 | - | 0.2500 | 1.040 | 1.270 | 1.550 | 1.685 | 1.755 | 1.850 |
| Announcement Date | 29/01/20 | 03/02/21 | 02/02/22 | 01/02/23 | 07/02/24 | - | - | - |
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 | 4,767 | 5,118 | 6,767 | 6,195 | 5,366 | 5,077 | 5,585 | 5,798 | 5,069 | 4,844 | 5,750 | 5,880 | 5,484 | 5,213 | 5,785 |
| EBITDA 1 | 216.2 | 277 | 316.6 | 367 | 230.3 | 220.2 | 257.1 | 306 | 275.2 | 164.3 | 270.3 | 299.8 | 292.8 | 235.8 | 297.8 |
| EBIT 1 | 160.9 | 220.7 | 262.3 | 311.9 | 173.5 | 162.8 | 198.7 | 247.3 | 217.2 | 105.2 | 205 | 230.5 | 223.5 | 163 | 231.2 |
| Operating Margin | 3.38% | 4.31% | 3.88% | 5.03% | 3.23% | 3.21% | 3.56% | 4.27% | 4.28% | 2.17% | 3.57% | 3.92% | 4.08% | 3.13% | 4% |
| Earnings before Tax (EBT) 1 | 140.9 | 200.4 | 241.3 | 290.7 | 151.4 | 139 | 175.7 | 223.4 | 196.3 | 81.9 | 184.5 | 213.6 | 206.1 | 140.4 | 207.2 |
| Net income 1 | 108.8 | 152.4 | 183.3 | 219.5 | 117.7 | 106.3 | 132.8 | 167.7 | 150 | 66 | 138.9 | 160.1 | 155 | 105.3 | 155.3 |
| Net margin | 2.28% | 2.98% | 2.71% | 3.54% | 2.19% | 2.09% | 2.38% | 2.89% | 2.96% | 1.36% | 2.42% | 2.72% | 2.83% | 2.02% | 2.68% |
| EPS 2 | 4.230 | 6.080 | 7.530 | 9.280 | 5.210 | 4.800 | 6.020 | 7.690 | 7.000 | 3.120 | 6.565 | 7.535 | 7.353 | 5.382 | 7.802 |
| Dividend per Share 2 | 0.2900 | 0.2900 | 0.3100 | 0.3200 | 0.3500 | 0.3700 | 0.3800 | 0.3900 | 0.4100 | - | 0.4200 | 0.4200 | 0.4300 | 0.4300 | 0.4300 |
| Announcement Date | 02/02/22 | 03/05/22 | 27/07/22 | 26/10/22 | 01/02/23 | 02/05/23 | 02/08/23 | 01/11/23 | 07/02/24 | 01/05/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 758 | 839 | 1,559 | 1,746 | 1,682 | 1,946 | 1,850 | 1,991 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.793 x | 1.161 x | 1.882 x | 1.466 x | 1.589 x | 1.932 x | 1.688 x | 1.825 x |
| Free Cash Flow 1 | 109 | 333 | 463 | 689 | 448 | 325 | 456 | 387 |
| ROE (net income / shareholders' equity) | 19.2% | 48.7% | 49.9% | 92.9% | 75.8% | 62.1% | 57.3% | - |
| ROA (Net income/ Total Assets) | 6.13% | 14.4% | 11.8% | 16.5% | 13.2% | 12.3% | 12.1% | - |
| Assets 1 | 2,524 | 2,686 | 3,367 | 4,086 | 4,218 | 4,198 | 4,755 | - |
| Book Value Per Share 2 | 26.00 | 28.80 | 32.40 | 26.80 | 39.80 | 44.00 | 52.00 | 62.50 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 205 | 231 | 275 | 305 | 336 | 404 | 410 | 428 |
| Capex / Sales | 1.46% | 2.05% | 1.58% | 1.3% | 1.56% | 1.84% | 1.83% | 1.86% |
| Announcement Date | 29/01/20 | 03/02/21 | 02/02/22 | 01/02/23 | 07/02/24 | - | - | - |
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
7
Last Close Price
438.8
USD
Average target price
425.9
USD
Spread / Average Target
-2.94%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +1.95% | 55.78B | |
| -12.60% | 4.82B | |
| -5.36% | 4.39B | |
| -9.96% | 3.18B | |
| -7.81% | 1.1B | |
| -3.41% | 645M | |
| +16.83% | 613M | |
| -.--% | 397M | |
| -44.93% | 335M |
- Stock Market
- Equities
- MUSA Stock
- 1MU Stock
- Financials Murphy USA Inc.
