MPC · Marathon Petroleum Corporation
$241.732026-05-17Sector: Energy; Industry: Oil & Gas Refining & Marketing; Sub-Industry: Oil & Gas Refining & Marketing
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$18
-92.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($30 · $100) Analysts Range ($174 · $225) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $120.0B | — | 3.6% | 9.4% | $3.9B | $2.8B | $6.7B | 5.1% | — | 9.4% | $41.3B | $32.57 | — |
| 2022.Q4 | $177.5B | 47.9% | 12.1% | 21.9% | $16.8B | −$737MM | $16.0B | 6.3% | — | 39.7% | $43.0B | $48.55 | — |
| 2023.Q4 | $148.4B | -16.4% | 8.5% | 20.1% | $10.1B | $1.3B | $11.4B | 6.2% | — | 23.7% | $41.9B | $32.38 | — |
| 2024.Q4 | $138.9B | -6.4% | 3.8% | 14.9% | $4.5B | $6MM | $4.5B | 7.0% | — | 10.6% | $42.4B | $11.52 | — |
| 2025.Q4 | $133.0B | -4.2% | 4.9% | 16.2% | $5.5B | −$5.7B | −$146MM | 6.8% | — | 12.4% | $46.4B | $13.54 | 11.0 |
| italics below = DCF projection · 10yr Rev CAGR: 4.9% |
| 2026.Q4 | $135.9B | +2.2% | 5.0% | 16.6% | $5.6B | −$1.1B | $4.5B | 7.1% | $4.2B | 11.9% | $47.5B | $18.75 | 12.9 |
| 2027.Q4 | $139.2B | +2.4% | 4.5% | 17.0% | $5.2B | −$1.2B | $4.0B | 7.2% | $3.5B | 10.8% | $48.7B | $17.47 | 13.8 |
| 2028.Q4 | $142.9B | +2.6% | 4.1% | 17.4% | $4.8B | −$1.3B | $3.5B | 7.4% | $2.9B | 9.8% | $50.0B | $16.16 | 15.0 |
| 2029.Q4 | $170.1B | +19.0% | 3.7% | 17.7% | $5.1B | −$15.4B | −$10.3B | 7.5% | −$7.7B | 8.9% | $65.4B | $17.15 | 14.1 |
| 2030.Q4 | $178.8B | +5.1% | 2.8% | 18.1% | $4.1B | −$4.6B | −$448MM | 7.7% | −$313MM | 6.1% | $70.0B | $13.76 | 17.6 |
|
| Term. Yr+ | $223.0B | 4.1% | 2.8% | 20.0% | $5.0B | −$2.4B | $2.6B | 8.6% | $27.6B | 8.6% | — | — | — |
Active scenario IV: $18 (-92.8% vs market)