investorscraft@gmail.com

Intrinsic ValueMurphy USA Inc. (MUSA)

Previous Close$390.19
Intrinsic Value
Upside potential
Previous Close
$390.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Murphy USA Inc. operates as a leading independent retailer of motor fuel and convenience merchandise in the United States, primarily serving value-conscious consumers. The company generates revenue through fuel sales at its retail stations, complemented by high-margin convenience store offerings, including tobacco products, snacks, and beverages. Its strategic locations near Walmart stores enhance foot traffic, leveraging a cost-efficient, low-overhead model that prioritizes volume-driven fuel sales and ancillary retail profitability. Murphy USA competes in the highly fragmented fuel retailing sector, differentiating itself through competitive pricing, operational efficiency, and a scalable store footprint. The company’s focus on high-traffic, suburban markets positions it to capture steady demand while maintaining lean operations. Its vertically integrated supply chain and partnerships with major fuel suppliers ensure consistent product availability and cost control. Murphy USA’s market position is reinforced by its ability to adapt to fluctuating fuel margins while sustaining profitability through diversified revenue streams.

Revenue Profitability And Efficiency

Murphy USA reported $20.24 billion in revenue for FY 2024, with net income of $502.5 million, reflecting a disciplined approach to cost management amid volatile fuel margins. Diluted EPS stood at $24.11, supported by robust operating cash flow of $847.6 million. Capital expenditures of $458.1 million indicate ongoing investments in store upgrades and expansion, balancing growth with operational efficiency.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, driven by high-volume fuel sales and ancillary convenience store revenue. Operating cash flow of $847.6 million underscores its ability to convert sales into cash, funding growth initiatives and debt servicing. Capital expenditures are strategically allocated to maintain competitive store networks, ensuring long-term returns on invested capital.

Balance Sheet And Financial Health

Murphy USA maintains a leveraged balance sheet with total debt of $2.37 billion against cash and equivalents of $32.8 million, reflecting its capital-intensive operations. The debt load is manageable given stable cash flows, though interest coverage remains a focus. Shareholders’ equity is supported by retained earnings, with no significant near-term liquidity risks identified.

Growth Trends And Dividend Policy

Growth is anchored in store expansion and same-store sales improvements, with a dividend payout of $2.00 per share signaling commitment to shareholder returns. The company’s ability to navigate fuel price volatility while growing convenience sales provides a dual engine for revenue stability. Future growth may hinge on strategic acquisitions and operational scaling.

Valuation And Market Expectations

The market values Murphy USA’s consistent execution and resilient business model, with its EPS of $24.11 reflecting earnings stability. Investors likely price in moderate growth expectations, balancing fuel margin cyclicality with convenience store upside. Relative valuation metrics suggest alignment with sector peers, accounting for its hybrid retail-fuel niche.

Strategic Advantages And Outlook

Murphy USA’s proximity to Walmart locations and cost-efficient operations provide durable competitive advantages. The outlook remains positive, with fuel demand stability and convenience retail growth offsetting macroeconomic uncertainties. Strategic investments in technology and store formats could further enhance margins and customer retention over the long term.

Sources

Company 10-K filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount