investorscraft@gmail.com

Intrinsic ValueMurphy Oil Corporation (0K3S.L)

Previous Close£29.34
Intrinsic Value
Upside potential
Previous Close
£29.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Murphy Oil Corporation is an independent exploration and production (E&P) company operating in the upstream oil and gas sector, with assets spanning the United States, Canada, and select international markets. The company generates revenue primarily through the extraction and sale of crude oil, natural gas, and natural gas liquids (NGLs), leveraging a diversified portfolio of onshore and offshore assets. Its operations are strategically concentrated in high-potential basins, including the Eagle Ford Shale, Gulf of Mexico, and Tupper Montney in Canada, which provide a mix of short-cycle and long-term production opportunities. Murphy Oil differentiates itself through a disciplined capital allocation strategy, focusing on operational efficiency and cost control to maximize free cash flow. The company operates in a competitive industry dominated by larger integrated players but maintains relevance through its niche expertise in offshore development and shale plays. Its market position is further supported by a balanced production mix, with oil accounting for a significant portion of output, aligning with global energy demand trends. While the company faces inherent volatility from commodity price fluctuations, its geographic diversification and hedging strategies help mitigate risks.

Revenue Profitability And Efficiency

Murphy Oil reported revenue of $3.02 billion for the latest fiscal year, with net income of $407.2 million, reflecting a net margin of approximately 13.5%. The company’s diluted EPS stood at $2.70, demonstrating solid profitability despite the cyclical nature of the energy sector. Operating cash flow was robust at $1.73 billion, underscoring efficient cash generation from core operations. Capital expenditures were not explicitly disclosed, but the company’s focus on disciplined spending is evident in its ability to maintain positive free cash flow.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to sustain production levels while managing costs effectively. Murphy Oil’s operating cash flow coverage of net income highlights strong capital efficiency, with cash flows sufficiently supporting reinvestment and shareholder returns. The absence of detailed capex data limits a full assessment, but the high operating cash flow suggests prudent capital deployment.

Balance Sheet And Financial Health

Murphy Oil maintains a balanced financial position, with $423.6 million in cash and equivalents against total debt of $2.07 billion. The debt level is manageable given the company’s cash flow generation, though leverage remains a consideration in a volatile commodity price environment. The liquidity position appears adequate, supported by strong operational cash inflows.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, with a dividend of $1.25 per share. Growth is likely tied to organic production increases and selective asset optimization, given the lack of explicit capex figures. Murphy Oil’s ability to sustain dividends hinges on stable commodity prices and operational execution.

Valuation And Market Expectations

With a market capitalization of approximately $2.98 billion, Murphy Oil trades at a valuation reflective of its mid-tier E&P status. The beta of 1.077 indicates sensitivity to broader market and energy sector movements. Investors likely price in expectations of steady production and cash flow, balanced against oil price volatility.

Strategic Advantages And Outlook

Murphy Oil’s strategic advantages include its diversified asset base, operational efficiency, and disciplined capital strategy. The outlook remains cautiously optimistic, contingent on commodity price stability and execution in key basins. Offshore expertise and shale development capabilities position the company to capitalize on energy demand shifts, though macroeconomic factors remain a key risk.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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