investorscraft@gmail.com

Intrinsic ValueMarathon Petroleum Corporation (MPN.DE)

Previous Close149.00
Intrinsic Value
Upside potential
Previous Close
149.00

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

Marathon Petroleum Corporation operates as a leading integrated downstream energy company, primarily in the United States, with a strong presence in refining, marketing, and midstream operations. The company's Refining & Marketing segment processes crude oil into transportation fuels, heavy fuel oil, and specialty products like aromatics and asphalt, serving wholesale and retail markets through branded outlets such as Marathon and ARCO. Its Midstream segment focuses on logistics, including pipelines, terminals, and natural gas processing, enhancing supply chain efficiency and market reach. Marathon's diversified operations across the Gulf Coast, Mid-Continent, and West Coast regions position it as a key player in the energy sector, leveraging scale and integration to optimize margins. The company's extensive network of 7,159 branded outlets and long-term supply contracts underscores its competitive edge in distribution and customer retention. Marathon's strategic focus on operational efficiency and logistics integration supports its resilience in volatile energy markets.

Revenue Profitability And Efficiency

Marathon Petroleum reported revenue of €138.9 billion for the period, with net income of €3.4 billion, reflecting a net margin of approximately 2.5%. The company generated €8.7 billion in operating cash flow, demonstrating robust cash conversion despite capital expenditures of €2.5 billion. Diluted EPS stood at €10.08, indicating solid earnings power. Operational efficiency is supported by its integrated refining and logistics network, which helps mitigate feedstock and distribution cost volatility.

Earnings Power And Capital Efficiency

The company's earnings are driven by its refining scale and midstream logistics, which enhance margin stability. Marathon's capital efficiency is evident in its ability to generate significant operating cash flow relative to its debt levels. The absence of dividends suggests a focus on reinvestment or debt management, aligning with its capital-intensive business model. The diluted EPS of €10.08 highlights strong per-share profitability.

Balance Sheet And Financial Health

Marathon Petroleum holds €3.2 billion in cash and equivalents against total debt of €28.8 billion, indicating a leveraged but manageable position. The company's market capitalization of €47 billion provides a solid equity base. Its operating cash flow of €8.7 billion supports liquidity, though the debt load warrants monitoring given the cyclical nature of the energy sector.

Growth Trends And Dividend Policy

Marathon's growth is tied to refining capacity utilization and midstream expansion, with capital expenditures of €2.5 billion reflecting ongoing investments. The company does not currently pay dividends, prioritizing reinvestment and balance sheet flexibility. Revenue trends will depend on crude oil prices and demand for refined products, which remain subject to macroeconomic and regulatory shifts.

Valuation And Market Expectations

With a market cap of €47 billion and a beta of 1.37, Marathon Petroleum is viewed as a higher-risk, cyclical investment. The P/E ratio, based on net income, suggests moderate valuation relative to earnings. Market expectations likely hinge on refining margins and the company's ability to navigate energy transition challenges.

Strategic Advantages And Outlook

Marathon's integrated model and geographic diversification provide resilience against regional demand fluctuations. Its midstream assets offer logistical advantages, while the refining scale ensures cost competitiveness. The outlook depends on energy market dynamics, but the company's operational flexibility positions it to adapt to evolving industry trends, including potential shifts toward lower-carbon fuels.

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