A Discounted Cash Flow, or DCF, model takes estimates of a company’s future cash flows and discounts them back to today using a required rate of return. The goal is to estimate what those future cash flows are worth in today’s dollars.
For Marathon Petroleum, the model used is a 2 Stage Free Cash Flow to Equity approach, based on cash flow projections. The latest twelve month free cash flow is about US$5.1b. Analysts provide specific estimates for the next few years, and Simply Wall St then extrapolates further, with projected free cash flow of US$8.5b in 2035, discounted back to today as part of a ten year forecast.
Pulling those discounted cash flows together gives an estimated intrinsic value of US$531.26 per share. Compared with the recent share price of US$170.42, the DCF output suggests the stock is around 67.9% undervalued on these assumptions.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Marathon Petroleum is undervalued by 67.9%. Track this in your watchlist or portfolio, or discover 875 more undervalued stocks based on cash flows.
For a profitable company like Marathon Petroleum, the P/E ratio is a useful way to see what investors are currently willing to pay for each dollar of earnings. In general, higher growth expectations and lower perceived risk tend to support a higher, or more generous, P/E, while slower growth and higher risk usually line up with a lower P/E.
Marathon Petroleum currently trades on a P/E of 17.79x. That sits above the Oil and Gas industry average of 13.13x, but below the peer group average of 30.13x. To sharpen that comparison, Simply Wall St also calculates a proprietary “Fair Ratio” for the stock of 20.91x. This is an estimate of what might be a more suitable P/E given factors such as earnings growth, profit margins, industry, market cap and company specific risks.
This Fair Ratio can be more useful than a simple industry or peer comparison because it adjusts for the company’s own characteristics rather than assuming all refiners or energy names deserve the same multiple. Comparing the Fair Ratio of 20.91x with the current P/E of 17.79x suggests Marathon Petroleum’s share price is below that fair level on this metric.
Result: UNDERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Discover 1447 companies where insiders are betting big on explosive growth.
Earlier we mentioned that there is an even better way to understand valuation, so let us introduce Narratives. In this approach, you set a clear story for Marathon Petroleum, link that story to specific forecasts for revenue, earnings and margins, and then compare the resulting fair value with the current price. You can do this using an easy tool on Simply Wall St's Community page that updates as new news or earnings arrive. For example, one investor might build a narrative that leans toward the higher analyst fair value range near US$200.67 to US$220 based on confidence in capital returns. Another might anchor closer to the lower analyst price target of US$142 because they are more cautious about refining exposure and long term fuel demand. Both can quickly see how their own narrative lines up against the latest market price.
Do you think there's more to the story for Marathon Petroleum? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com