DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Marathon Petroleum Corporation (MPC)

Energy | Oil & Gas Refining & Marketing

Today's Price

$433.50

Today's Fair Value

$390.18 -9.99%

Margin of Safety

-11.10%

Projected Value (5Y)

$628.39 +44.96%

Dividends Paid (5Y)

$27.08

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.88% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -4.79% | CAGR (5y): -14.01%

Dividend Growth Rate

Regression: 14.24% | CAGR (5y): 11.51%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.98x)

Discount Rate