Data is not available at this time.
Murphy USA Inc. operates as a leading independent retailer of motor fuel and convenience merchandise in the United States, primarily serving value-conscious consumers. The company generates revenue through fuel sales at its retail stations, complemented by high-margin convenience store offerings, including tobacco products, snacks, and beverages. Its strategic locations near Walmart stores enhance foot traffic, leveraging a cost-efficient, low-overhead model that prioritizes volume-driven fuel sales and ancillary retail profitability. Murphy USA competes in the highly fragmented fuel retailing sector, differentiating itself through competitive pricing, operational efficiency, and a scalable store footprint. The company’s focus on high-traffic, suburban markets positions it to capture steady demand while maintaining lean operations. Its vertically integrated supply chain and partnerships with major fuel suppliers ensure consistent product availability and cost control. Murphy USA’s market position is reinforced by its ability to adapt to fluctuating fuel margins while sustaining profitability through diversified revenue streams.
Murphy USA reported $20.24 billion in revenue for FY 2024, with net income of $502.5 million, reflecting a disciplined approach to cost management amid volatile fuel margins. Diluted EPS stood at $24.11, supported by robust operating cash flow of $847.6 million. Capital expenditures of $458.1 million indicate ongoing investments in store upgrades and expansion, balancing growth with operational efficiency.
The company demonstrates strong earnings power, driven by high-volume fuel sales and ancillary convenience store revenue. Operating cash flow of $847.6 million underscores its ability to convert sales into cash, funding growth initiatives and debt servicing. Capital expenditures are strategically allocated to maintain competitive store networks, ensuring long-term returns on invested capital.
Murphy USA maintains a leveraged balance sheet with total debt of $2.37 billion against cash and equivalents of $32.8 million, reflecting its capital-intensive operations. The debt load is manageable given stable cash flows, though interest coverage remains a focus. Shareholders’ equity is supported by retained earnings, with no significant near-term liquidity risks identified.
Growth is anchored in store expansion and same-store sales improvements, with a dividend payout of $2.00 per share signaling commitment to shareholder returns. The company’s ability to navigate fuel price volatility while growing convenience sales provides a dual engine for revenue stability. Future growth may hinge on strategic acquisitions and operational scaling.
The market values Murphy USA’s consistent execution and resilient business model, with its EPS of $24.11 reflecting earnings stability. Investors likely price in moderate growth expectations, balancing fuel margin cyclicality with convenience store upside. Relative valuation metrics suggest alignment with sector peers, accounting for its hybrid retail-fuel niche.
Murphy USA’s proximity to Walmart locations and cost-efficient operations provide durable competitive advantages. The outlook remains positive, with fuel demand stability and convenience retail growth offsetting macroeconomic uncertainties. Strategic investments in technology and store formats could further enhance margins and customer retention over the long term.
Company 10-K filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |