Stock MUSA MURPHY USA INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Murphy USA Inc.

Equities

MUSA

US6267551025

Oil & Gas Refining and Marketing

Market Closed - Nyse
Other stock markets
 16:00:01 2024-05-06 EDT 		5-day change 1st Jan Change
402.6 USD +2.58% Intraday chart for Murphy USA Inc. -4.95% +12.90%
05-02 Transcript : Murphy USA Inc., Q1 2024 Earnings Call, May 02, 2024
05-02 North American Morning Briefing : Stock Futures Rise as More Earnings Roll In DJ

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,599 3,739 5,107 6,316 7,587 8,340 - -
Enterprise Value (EV) 1 4,357 4,577 6,666 8,062 9,268 10,286 10,190 10,331
P/E ratio 24.1 x 10 x 13.4 x 9.95 x 14 x 16.7 x 14.4 x 14.3 x
Yield - 0.19% 0.52% 0.45% 0.43% 0.42% 0.44% 0.46%
Capitalization / Revenue 0.26 x 0.33 x 0.29 x 0.27 x 0.35 x 0.38 x 0.37 x 0.36 x
EV / Revenue 0.31 x 0.41 x 0.38 x 0.34 x 0.43 x 0.47 x 0.45 x 0.45 x
EV / EBITDA 10.3 x 6.33 x 8.05 x 6.77 x 8.76 x 10.2 x 9.3 x 9.47 x
EV / FCF 40.2 x 13.7 x 14.4 x 11.7 x 20.7 x 31.7 x 22.4 x 26.7 x
FCF Yield 2.49% 7.27% 6.94% 8.55% 4.84% 3.16% 4.47% 3.75%
Price to Book 4.5 x 4.55 x 6.15 x 10.4 x 8.96 x 9.15 x 7.74 x 6.45 x
Nbr of stocks (in thousands) 30,760 28,568 25,633 22,594 21,277 20,718 - -
Reference price 2 117.0 130.9 199.2 279.5 356.6 402.6 402.6 402.6
Announcement Date 20-01-29 21-02-03 22-02-02 23-02-01 24-02-07 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 14,035 11,264 17,360 23,446 21,529 21,958 22,448 23,003
EBITDA 1 422.6 722.7 828 1,191 1,058 1,007 1,096 1,091
EBIT 1 270.4 561.7 604 968.4 826 760 835 818
Operating Margin 1.93% 4.99% 3.48% 4.13% 3.84% 3.46% 3.72% 3.56%
Earnings before Tax (EBT) 1 202.4 509.1 521.9 883.8 734.4 683 766.4 782.2
Net income 1 154.8 386.1 396.9 672.9 556.8 516.4 575.3 588.9
Net margin 1.1% 3.43% 2.29% 2.87% 2.59% 2.35% 2.56% 2.56%
EPS 2 4.860 13.08 14.92 28.10 25.49 24.10 28.05 28.17
Free Cash Flow 1 108.5 333 462.7 689.4 448.4 324.8 455.8 387.4
FCF margin 0.77% 2.96% 2.67% 2.94% 2.08% 1.48% 2.03% 1.68%
FCF Conversion (EBITDA) 25.67% 46.08% 55.88% 57.89% 42.36% 32.25% 41.59% 35.51%
FCF Conversion (Net income) 70.09% 86.25% 116.58% 102.45% 80.53% 62.9% 79.23% 65.78%
Dividend per Share 2 - 0.2500 1.040 1.270 1.550 1.685 1.755 1.850
Announcement Date 20-01-29 21-02-03 22-02-02 23-02-01 24-02-07 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 4,600 4,767 5,118 6,767 6,195 5,366 5,077 5,585 5,798 5,069 4,844 5,750 5,880 5,484 5,213
EBITDA 1 212.5 216.2 277 316.6 367 230.3 220.2 257.1 306 275.2 164.3 270.3 299.8 292.8 235.8
EBIT 1 158.3 160.9 220.7 262.3 311.9 173.5 162.8 198.7 247.3 217.2 105.2 205 230.5 223.5 163
Operating Margin 3.44% 3.38% 4.31% 3.88% 5.03% 3.23% 3.21% 3.56% 4.27% 4.28% 2.17% 3.57% 3.92% 4.08% 3.13%
Earnings before Tax (EBT) 1 137.7 140.9 200.4 241.3 290.7 151.4 139 175.7 223.4 196.3 81.9 184.5 213.6 206.1 140.4
Net income 1 104 108.8 152.4 183.3 219.5 117.7 106.3 132.8 167.7 150 66 138.9 160.1 155 105.3
Net margin 2.26% 2.28% 2.98% 2.71% 3.54% 2.19% 2.09% 2.38% 2.89% 2.96% 1.36% 2.42% 2.72% 2.83% 2.02%
EPS 2 3.980 4.230 6.080 7.530 9.280 5.210 4.800 6.020 7.690 7.000 3.120 6.565 7.535 7.353 5.382
Dividend per Share 2 0.2900 0.2900 0.2900 0.3100 0.3200 0.3500 0.3700 0.3800 0.3900 0.4100 0.4100 0.4200 0.4200 0.4300 0.4300
Announcement Date 21-10-27 22-02-02 22-05-03 22-07-27 22-10-26 23-02-01 23-05-02 23-08-02 23-11-01 24-02-07 24-05-01 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 758 839 1,559 1,746 1,682 1,946 1,850 1,991
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.793 x 1.161 x 1.882 x 1.466 x 1.589 x 1.932 x 1.688 x 1.825 x
Free Cash Flow 1 109 333 463 689 448 325 456 387
ROE (net income / shareholders' equity) 19.2% 48.7% 49.9% 92.9% 75.8% 62.1% 57.3% -
ROA (Net income/ Total Assets) 6.13% 14.4% 11.8% 16.5% 13.2% 12.3% 12.1% -
Assets 1 2,524 2,686 3,367 4,086 4,218 4,198 4,755 -
Book Value Per Share 2 26.00 28.80 32.40 26.80 39.80 44.00 52.00 62.50
Cash Flow per Share - - - - - - - -
Capex 1 205 231 275 305 336 404 410 428
Capex / Sales 1.46% 2.05% 1.58% 1.3% 1.56% 1.84% 1.83% 1.86%
Announcement Date 20-01-29 21-02-03 22-02-02 23-02-01 24-02-07 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Murphy USA Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
402.6 USD
Average target price
425.9 USD
Spread / Average Target
+5.79%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Gasoline Stations

1st Jan change Capi.
MURPHY USA INC. Stock Murphy USA Inc.
+12.90% 8.34B
ALIMENTATION COUCHE-TARD INC. Stock Alimentation Couche-Tard Inc.
-3.56% 52.98B
ULTRAPAR PARTICIPACOES S.A. Stock Ultrapar Participacoes S.A.
-1.21% 5.63B
VIBRA ENERGIA S.A. Stock Vibra Energia S.A.
+3.12% 4.95B
ALDREES PETROLEUM AND TRANSPORT SERVICES COMPANY Stock Aldrees Petroleum and Transport Services Company
-6.05% 3.33B
SAUDI AUTOMOTIVE SERVICES COMPANY Stock Saudi Automotive Services Company
+6.59% 1.27B
NATIONAL PETROLEUM CO., LTD. Stock National Petroleum Co., Ltd.
-3.84% 646M
NORTH-STAR INTERNATIONAL CO., LTD. Stock North-Star International Co., LTD.
+22.94% 649M
ARKO CORP. Stock Arko Corp.
-47.15% 505M
HUNAN HESHUN PETROLEUM CO.,LTD. Stock Hunan Heshun Petroleum Co.,Ltd.
-34.42% 401M
Gasoline Stations
  1. Stock Market
  2. Equities
  3. MUSA Stock
  4. Financials Murphy USA Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW