Marathon Petroleum
MPC stock analysis · Energy · Oil & Gas Refining & Marketing
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-04-30. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-04-30 · -3.0% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
19 sector peers · median 21.3×
How this is calculated ↗Historical multiples
6 annual observations · snapshot P/E 18.5× · 133.5% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy · short-term borrowing coverage incomplete
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Annual basis · read assumptions below
How this is calculated ↗Accrual quality
Annual basis · read assumptions below
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $311.08 | $339.42 | $369.89 |
| 10.0% | $227.95 | $248.01 | $269.55 |
| 12.0% | $179.84 | $195.14 | $211.55 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-31 | 132.7B | 5.9B | 8.3B | 3.5B | 84B |
| 2024-12-31 | 138.9B | 5.1B | 8.7B | 2.5B | 78.9B |
| 2023-12-31 | 148.4B | 11.2B | 14.1B | 1.9B | 86B |
| 2022-12-31 | 177.5B | 16.1B | 16.4B | 2.4B | 89.9B |
| 2021-12-31 | 120B | 11B | 4.4B | 1.5B | 85.4B |
| 2020-12-31 | 69.8B | -10B | 2.4B | 2.8B | 85.2B |
| 2019-12-31 | 111.1B | 3.3B | 9.4B | 4.8B | 98.6B |
| 2018-12-31 | 86.1B | 3.6B | 6.2B | 3.2B | 92.9B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 132.7B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-02-26 |
| netIncome | 5.9B | ProfitLoss Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-26 |
| Parent/common earnings proxy | 4B | NetIncomeLossAvailableToCommonStockholdersBasic | 2026-02-26 |
| cfo | 8.3B | NetCashProvidedByUsedInOperatingActivities | 2026-02-26 |
| capex | 3.5B | PaymentsToAcquirePropertyPlantAndEquipment | 2026-02-26 |
| operatingIncome | 8.3B | OperatingIncomeLoss | 2026-02-26 |
| assets | 84B | Assets | 2026-02-26 |
| equity | 24.1B | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-26 |
| Parent book equity proxy | 17.3B | StockholdersEquity | 2026-02-26 |
| debt | 32.9B | LongTermDebtAndCapitalLeaseObligationsCurrent + LongTermDebtAndCapitalLeaseObligations | 2026-02-26 |
| shortDebt | — | Not reported under a supported tag | — |
| cash | 3.7B | CashAndCashEquivalentsAtCarryingValue | 2026-02-26 |
| shares | 306M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-26 |
| dividends | 1.1B | PaymentsOfDividendsCommonStock | 2026-02-26 |
| buybacks | 3.5B | PaymentsForRepurchaseOfCommonStock | 2026-02-26 |
| issuance | 24M | ProceedsFromIssuanceOfCommonStock | 2026-02-26 |