EN DE

Murphy USA Inc (MUSA) Fair Value & Analysis

Consumer Cyclical · US · Market cap $11.4B

MU Murphy USA Inc logo Murphy USA Inc MUSA · US
Price$536.18
Fair Value$423.35
Upside-21.0%
Quality62/100
Watch Murphy USA Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 3.2% net margin
High debt · generates free cash flow
0.38% dividend yield
Mixed vs. peers (6/15)
Moderate moat 55/100
Evidence: High Range $275.12 – $550.35 Share as image

Fair value as of: Jul 19, 2026

From 24 valuation models · updated 19 days ago

Share price −6.9% over the past month.

A solid business, but screening 21% overvalued on our models.

What matters now

  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($275.12 to $550.35) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$622.78 $125.93 Fair Value $423.35 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $125.93 – $622.78 · fair‑value band $275.12 – $550.35 · the $536.18 price screens above the $423.35 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Murphy USA Inc (MUSA) currently trades at $536.18, while our model-based Fair Value estimate is $423.35, implying the stock looks roughly 21.0% overvalued today. We read business quality at 62/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Murphy USA Inc generated revenue of $17.3B at a net margin of 3.2%. Revenue grew 7.1% year over year. It earns a return on equity of 80.4%. Net debt stands at $3.2B. Fundamentals as of Jul 19, 2026

Our scenario range runs from $275.12 (bear case) to $550.35 (bull case); at $536.18, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 12% below its 52-week high and 56% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -24% fair-value upside, at -21%, MUSA screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $93.69 $165.57 $293.94 80
Residual Income $239.71 $517.07 $21,275 76
Rev-Margin DCF $168.49 $325.51 $518.93 74
All 24 models by family
DCF Models
FCF DCF $85.05 $158.67 $301.88 38
Owner Earnings $49.40 $109.95 $227.71 31
5Y Revenue Exit $168.49 $320.89 $547.19 39
5Y EBITDA Exit $246.27 $453.97 $734.17 41
5Y P/E Exit $164.22 $313.58 $495.17 38
10Y Revenue Exit $124.60 $244.82 $380.42 36
10Y EBITDA Exit $181.85 $330.09 $496.19 37
10Y P/E Exit $131.75 $240.14 $348.21 35
Earnings-Based
Graham-Dodd $173.25 $251.11 $295.79 54
EPV $194.11 $245.72 $290.88 59
Dividend Discount
Gordon GGM $20.63 $23.32 $26.79 70
DDM Multi-Stage $20.63 $26.77 $34.79 61
Multiples
P/E Multiple $382.17 $509.56 $636.96 63
P/S Multiple $324.85 $433.13 $541.41 58
P/B Multiple $75.95 $101.27 $126.59 55
EV/EBIT $424.70 $604.79 $784.88 53
EV/EBITDA $420.74 $599.51 $778.28 54
EV/Revenue $248.61 $404.69 $560.77 43
Asset-Based
NCAV (Graham) $16.88 $22.62 $33.76 50
Growth DCF
Growth DCF $93.69 $165.57 $293.94 80
Rev-Margin DCF $168.49 $325.51 $518.93 74
Economic Profit
Residual Income $239.71 $517.07 $21,275 76
ROIC Compounder $196.78 $259.20 $325.23 72
Growth Earnings
Growth-Adj P/E $270.37 $386.25 $502.12 68

Widest divergence: Multiples ($433.13) versus Asset-Based ($22.62). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $17.3B
Revenue growth (YoY) +7.1%
Net margin 3.2%
Return on equity 80.4%
Free cash flow $374M FY2025
P/E ratio 18.8
More key figures
Operating margin 4.8%
EPS (TTM) $28.77
Dividend yield 0.4%
EPS growth (YoY) +177%
Net debt $3.2B FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 54 · Market factors (momentum, volatility) 71

Profitability 64
Margins and returns on capital today
Quality Growth 19
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 32
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 67
Price trend over the last 3–12 months (market factor)
52W Momentum 77
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Murphy USA Inc., together with subsidiaries, engages in marketing of retail motor fuel products and convenience merchandise. The company operates retail stores under the Murphy USA, Murphy Express, and QuickChek brands, as well as operates non-fuel convenience stores.

Full company description

Murphy USA Inc., together with subsidiaries, engages in marketing of retail motor fuel products and convenience merchandise. The company operates retail stores under the Murphy USA, Murphy Express, and QuickChek brands, as well as operates non-fuel convenience stores. It operates retail gasoline stores principally in the Southeast, Southwest, and Midwest areas of the United States. Murphy USA Inc. was founded in 1996 and is headquartered in El Dorado, Arkansas.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Murphy USA Inc reported revenue of $19.4B in FY2025 versus $17.4B in FY2021, a compound +2.8%/yr. Reported net income was $471M in FY2025, compounding +4.4%/yr from FY2021.

Growth Quality 78/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$19.4B
Latest YoY
−4.2%
Avg. growth/yr (3Y)
−6.1%
Avg. growth/yr (5Y)
+11.5%
Avg. growth/yr (15Y)
+1.5%
Revenue +2.8%/yr
FY21 $17.4B
FY22 $23.4B
FY23 $21.5B
FY24 $20.2B
FY25 $19.4B
Net income +4.4%/yr
FY21 $397M
FY22 $673M
FY23 $557M
FY24 $503M
FY25 $471M

MUSA screens 21% overvalued. Compare with Casey's General Stores, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Murphy USA Inc Fair Value". https://www.fairvalue-calculator.com/stock/MUSA

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Specialty Retail · 221 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Top 25%
Fair Value upside −21% · Below median
Return on equity (TTM) 80% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 3% · Above median
Operating margin (TTM) 5% · Above median
Revenue growth 7% · Above median
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 3.47× · Higher than 75% of peers

Valuation Multiples vs Specialty Retail median · lower = cheaper

P/E (TTM) 21.5× · Pricier than median
P/B 18.32× · Pricier than 75% of peers
P/S (TTM) 0.66× · Pricier than median
P/FCF 30.5× · Pricier than 75% of peers
EV/EBITDA 11.9× · Pricier than 75% of peers
PEG 1.51× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 5 · sector 33
FUTURE 36 · sector 24
PAST 100 · sector 27
HEALTH 0 · sector 94
DIVIDEND 8 · sector 51

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Specialty Retail stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Casey's General Stores, Inc CASY $827.04 $405.44 -51%
Williams-Sonoma, Inc WSM $222.84 $164.16 -26%
Ulta Beauty, Inc ULTA $479.57 $488.39 +2%
DICK'S Sporting Goods, Inc DKS $208.89 $181.10 -13%
Best Buy Co BBY $83.98 $109.12 +30%
China Tourism Group 601888 ¥52.90 ¥40.40 -24%
Tractor Supply Company TSCO $31.01 $35.52 +15%
Five Below, Inc FIVE $197.71 $117.29 -41%
Taiwan Mobile Co 3045 110.50 TWD 80.98 TWD -27%
GameStop Corp GME $21.68 $15.31 -29%

Compare Murphy USA Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Murphy USA Inc (MUSA) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $423.35 versus a price of $536.18, about −21% (overvalued).
What is the fair value of MUSA?
Our model-based fair value for Murphy USA Inc is $423.35 (as of Jul 19, 2026), built from audited fundamentals. The current price is $536.18.
What is the quality score of MUSA?
Murphy USA Inc has a Quality Score of 62/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Murphy USA Inc (MUSA)?
Murphy USA Inc reported trailing-twelve-month revenue of about $17.3B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of MUSA?
The net profit margin of Murphy USA Inc is about 3.2%, meaning it keeps roughly 3.2% of revenue as net income. Based on the latest reported figures.
Does Murphy USA Inc pay a dividend?
Murphy USA Inc currently shows a dividend yield of about 0.42% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Murphy USA Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.