investorscraft@gmail.com

Intrinsic value of Murphy Oil Corporation (MUR)

Previous Close$32.60
Intrinsic Value
Upside potential
Previous Close
$32.60
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh52.75 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Murphy Oil Corporation operates as an oil and natural gas exploration and production company in the United States, Canada, and internationally. It explores for and produces crude oil, natural gas, and natural gas liquids. The company was formerly known as Murphy Corporation and changed its name to Murphy Oil Corporation in 1964. Murphy Oil Corporation was incorporated in 1950 and is headquartered in El Dorado, Arkansas.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %59.9NaN
Revenue, $2801NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2520NaN
Operating income, $m281NaN
EBITDA, $m1142NaN
Interest expense (income), $mNaN
Earnings before tax, $m-80NaN
Tax expense, $m-6NaN
Net income, $m-74NaN

BALANCE SHEET

Cash and short-term investments, $m521NaN
Total assets, $m10305NaN
Adjusted assets (=assets-cash), $m9784NaN
Average production assets, $m9103NaN
Working capital, $m-283NaN
Total debt, $m3367NaN
Total liabilities, $m6148NaN
Total equity, $m4157NaN
Debt-to-equity ratio0.810NaN
Adjusted equity ratio0.386NaN

CASH FLOW

Net income, $m-74NaN
Depreciation, amort., depletion, $m861NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1422NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-418NaN
Free cash flow, $m1840NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-283
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount