Murphy USA Inc. (MUSA)
Retail-Auto Dealers & Gasoline Stations
Latest Price
$527.17
TTM P/E
16.14
Normalized P/E
20.52
Div Yield
0.46%
Book Value
42.36
P/B Ratio
12.45
Valuation metrics
adjust assumptions →EPS: $24.10
Book value / share: $31.93
Formula: √(22.5 × EPS × BVPS)
Graham Number
$131.59
75% downside
Norm. op. income: $719M (median of 7yr)
Tax rate: 24%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$170.84
68% downside
Base FCF: $448M (median of recent 5yr)
Growth: 11%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$481.86
9% downside
EPS: $24.10
Target P/E: 21×
Formula: EPS × P/E
P/E Fair Value
$506.10
4% downside
Institutional Ownership
81.9% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 1.70M | $915.0M | 9.22% | +18.7K | 2026-06-30 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 776.2K | $418.0M | 4.21% | +47.7K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 752.8K | $405.0M | 4.08% | +2.0K | 2026-06-30 |
| FMR LLC | 707.7K | $381.0M | 3.84% | -758.1K | 2026-06-30 |
| Boston Partners | 561.2K | $303.0M | 3.04% | +24.3K | 2026-06-30 |
| STATE STREET CORP | 557.9K | $300.0M | 3.03% | +1.2K | 2026-06-30 |
| GEODE CAPITAL MANAGEMENT, LLC | 480.8K | $259.0M | 2.61% | +104.8K | 2026-06-30 |
| HUNTINGTON NATIONAL BANK | 414.7K | $223.0M | 2.25% | +1 | 2026-06-30 |
| RENAISSANCE TECHNOLOGIES LLC | 340.2K | $183.0M | 1.85% | +108.3K | 2026-06-30 |
| AQR CAPITAL MANAGEMENT LLC | 304.1K | $161.0M | 1.65% | -11.9K | 2026-06-30 |