Three independent discounted-cash-flow-style models value Murphy USA Inc. every trading day. 1 of 3 currently price MUSA above its market price.
| Free Cash Flow model | $200.81 |
| Excess Profit model | $303.20 |
| Residual Earnings model | $792.52 |
| Dividend Discount model | $186.07 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +17.3% |
| Net debt / EBITDA | 2.8× |
| Gross margin | +12.2% |
| Revenue CAGR | -6.1% |
| Cash conversion | 1.7× |
| Dividend yield | +0.5% |
| Buyback yield | +7.2% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open MUSA in StockKitty