MUR - NYSE
Murphy Oil Corporation
$39.17
-0.90%Murphy Oil Corporation, together with its subsidiaries, operates as an oil and natural gas exploration and production company in the United States, Canada, and internationally. It explores for and produces crude oil, natural gas, and natural gas liquids. The company was formerly known as Murphy Corporation and changed its name to Murphy Oil Corporation in 1964. The company was incorporated in 1950 and is headquartered in Houston, Texas.
At a Glance
Live SnapshotMurphy Oil Corporation Fair Value Envelope
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
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 | $623.9M | $312.0M | $156.0M | $78.0M | $39.0M | $19.5M | $9.7M | $4.9M | $2.4M | $1.2M |
| Maintenance CapEx | -$85.1M | -$42.6M | -$21.3M | -$10.6M | -$5.3M | -$2.7M | -$1.3M | -$665.2K | -$332.6K | -$166.3K |
| Owner Earnings | $538.8M | $269.4M | $134.7M | $67.3M | $33.7M | $16.8M | $8.4M | $4.2M | $2.1M | $1.1M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $498.9M | $231.0M | $106.9M | $49.5M | $22.9M | $10.6M | $4.9M | $2.3M | $1.1M | $487.4K |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.