DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Marathon Petroleum Corporation (MPC)

Energy | Oil & Gas Refining & Marketing

Today's Price

$424.89

Today's Fair Value

$391.23 -7.92%

Margin of Safety

-8.60%

Projected Value (5Y)

$630.08 +48.29%

Dividends Paid (5Y)

$27.05

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.88% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -4.79% | CAGR (5y): -14.01%

Dividend Growth Rate

Regression: 14.15% | CAGR (5y): 11.51%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7x)

Discount Rate