Marathon Petroleum Corporation

Marathon Petroleum Corporation

MPCยทNYSE

$267.21

+1.6%
EnergyOil & Gas Refining & Marketing

Marathon Petroleum Corporation, together with its subsidiaries, operates as an integrated downstream energy company primarily in the United States. It operates in two segments, Refining & Marketing, and Midstream. The Refining & Marketing segment refines crude oil and other feedstocks at its refineries in the Gulf Coast, Mid-Continent, and West Coast regions of the United States; and purchases refined products and ethanol for resale. Its refined products include transportation fuels, such as reformulated gasolines and blend-grade gasolines; heavy fuel oil; and asphalt. This segment also manufactures aromatics, propane, propylene, and sulfur. It sells refined products to wholesale marketing customers in the United States and internationally, buyers on the spot market, and independent entrepreneurs who operate primarily Marathon branded outlets, as well as through long-term fuel supply contracts to direct dealer locations primarily under the ARCO brand. The Midstream segment transports, stores, distributes, and markets crude oil and refined products through refining logistics assets, pipelines, terminals, towboats, and barges; gathers, processes, and transports natural gas; and gathers, transports, fractionates, stores, and markets natural gas liquids. As of December 31, 2021, the company operated 7,159 brand jobber outlets in 37 states, the District of Columbia, and Mexico through independent entrepreneurs. Marathon Petroleum Corporation was founded in 1887 and is headquartered in Findlay, Ohio.

At a Glance

Live Snapshot
Market Cap$78.01B
EPS13.2700
P/E Ratio20.14
Earnings Date08/04/2026
Marathon Petroleum Corporation

Marathon Petroleum Corporation Fair Value Envelope

MPC ยท NYSE

Our analysis suggests that MPC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $267.21, this represents a potential HIDDEN relative to our calculated worth for Marathon Petroleum Corporation.

Intrinsic Value
Current Price: $267.21

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$23.5B
+ Cash & Equivalents$3.7B
Firm Value$27.2B
- Debt$34.4B
Equity Value-$7.2B
/ Shares Outstanding300,602,479B
DCF Value-$24
OVERVALUED BY 109%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$6.4B
$5.0B
$3.9B
$3.0B
$2.3B
$1.8B
$1.4B
$1.1B
$855.9M
$665.3M
Maintenance CapEx
-$542.0M
-$421.4M
-$327.6M
-$254.6M
-$198.0M
-$153.9M
-$119.6M
-$93.0M
-$72.3M
-$56.2M
Owner Earnings
$5.9B
$4.6B
$3.5B
$2.8B
$2.1B
$1.7B
$1.3B
$1.0B
$783.6M
$609.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$5.4B
$3.9B
$2.8B
$2.0B
$1.5B
$1.1B
$756.5M
$544.5M
$392.0M
$282.1M
Terminal Value represents 20.4% of Enterprise Value