DCF Calculator

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

Murphy Oil Corporation (MUR)

Energy | Oil & Gas Exploration & Production

Today's Price

$35.45

Today's Fair Value

$27.51 -22.4%

Margin of Safety

-28.86%

Projected Value (5Y)

$44.30 +24.96%

Dividends Paid (5Y)

$8.72

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.86% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.83% | CAGR (5y): -1.27%

Dividend Growth Rate

Regression: -2.91% | CAGR (5y): 22.51%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.59x)

Discount Rate