Murphy Oil Corporation (MUR) DCF Valuation

Murphy Oil Corporation (MUR) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Murphy Oil Corporation (MUR) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate Murphy Oil Corporation's financial outlook like an expert! This (MUR) DCF Calculator provides you with pre-filled financial data and total flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2,817.1 1,751.7 2,801.2 4,220.1 3,448.9 3,918.5 4,452.1 5,058.4 5,747.3 6,530.0
Revenue Growth, % 0 -37.82 59.91 50.65 -18.28 13.62 13.62 13.62 13.62 13.62
EBITDA 1,645.6 -325.0 1,123.2 2,435.3 1,952.0 1,522.5 1,729.8 1,965.3 2,233.0 2,537.1
EBITDA, % 58.42 -18.55 40.1 57.71 56.6 38.85 38.85 38.85 38.85 38.85
Depreciation 1,229.2 1,056.1 860.6 836.4 918.6 1,419.3 1,612.6 1,832.2 2,081.7 2,365.1
Depreciation, % 43.63 60.29 30.72 19.82 26.63 36.22 36.22 36.22 36.22 36.22
EBIT 416.5 -1,381.1 262.6 1,598.9 1,033.4 103.2 117.2 133.2 151.3 171.9
EBIT, % 14.78 -78.85 9.37 37.89 29.96 2.63 2.63 2.63 2.63 2.63
Total Cash 306.8 310.6 521.2 492.0 317.1 533.5 606.2 688.8 782.6 889.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 426.7 262.0 258.2 391.2 344.0
Account Receivables, % 15.15 14.96 9.22 9.27 9.97
Inventories 76.1 66.1 54.2 54.5 54.5 88.4 100.4 114.1 129.7 147.3
Inventories, % 2.7 3.77 1.93 1.29 1.58 2.26 2.26 2.26 2.26 2.26
Accounts Payable 587.8 335.3 623.1 543.8 446.9 690.4 784.4 891.2 1,012.6 1,150.5
Accounts Payable, % 20.86 19.14 22.24 12.89 12.96 17.62 17.62 17.62 17.62 17.62
Capital Expenditure -2,556.6 -872.8 -688.2 -1,114.0 -1,101.6 -1,751.4 -1,990.0 -2,260.9 -2,568.8 -2,918.7
Capital Expenditure, % -90.75 -49.82 -24.57 -26.4 -31.94 -44.7 -44.7 -44.7 -44.7 -44.7
Tax Rate, % 28.17 28.17 28.17 28.17 28.17 28.17 28.17 28.17 28.17 28.17
EBITAT 386.4 -1,119.2 298.4 1,064.0 742.3 85.1 96.6 109.8 124.7 141.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -856.0 -1,013.7 774.5 573.7 509.6 -152.5 -261.3 -296.9 -337.3 -383.2
WACC, % 11.72 11.52 11.84 11.27 11.36 11.54 11.54 11.54 11.54 11.54
PV UFCF
SUM PV UFCF -1,000.5
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) -385
Terminal Value -3,488
Present Terminal Value -2,020
Enterprise Value -3,021
Net Debt 1,772
Equity Value -4,792
Diluted Shares Outstanding, MM 157
Equity Value Per Share -30.59

What You Will Get

  • Real Murphy Oil Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Murphy Oil Corporation (MUR).
  • Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to suit your analysis.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Murphy Oil's fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Murphy Oil Corporation (MUR).
  • Time-Saving and Accurate: Eliminate the need to build models from scratch while ensuring precision and flexibility in your evaluations.

Key Features

  • 🔍 Real-Life MUR Financials: Pre-filled historical and projected data for Murphy Oil Corporation (MUR).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Murphy Oil’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Murphy Oil’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Access the ready-to-use Excel file featuring Murphy Oil Corporation’s (MUR) financial data.
  • Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate multiple projections and compare results instantly.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Murphy Oil Corporation (MUR)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Witness immediate updates to Murphy Oil’s valuation as you tweak the inputs.
  • Preloaded Data: Comes with Murphy Oil’s actual financial figures for swift evaluations.
  • Preferred by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Evaluate Murphy Oil Corporation’s valuation prior to making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts.
  • Startup Founders: Understand the valuation methods applied to established firms like Murphy Oil Corporation.
  • Consultants: Provide comprehensive valuation reports to clients regarding Murphy Oil Corporation.
  • Students and Educators: Utilize real-time data to practice and instruct on valuation strategies.

What the Template Contains

  • Pre-Filled Data: Includes Murphy Oil Corporation’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Murphy Oil Corporation’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.