Marathon Petroleum Corporation (MPC)

Basic

  • Market Cap

    $57.16B

  • EV

    $79.63B

  • Shares Out

    379.7M

  • Revenue

    $152.73B

  • Employees

    17,800

Margins

  • Gross

    15.17%

  • EBITDA

    12.67%

  • Operating

    10.53%

  • Pre-Tax

    10.64%

  • Net

    7.56%

  • FCF

    10.01%

Returns (5Yr Avg)

  • ROA

    4.48%

  • ROE

    12.06%

  • ROCE

    8.96%

  • ROIC

    7.69%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $161.47

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $355.6

  • Earnings (Dil)

    $26.7

  • FCF

    $35.4

  • Book Value

    $67

Growth (CAGR)

  • Rev 3Yr

    24.1%

  • Rev 5Yr

    12.32%

  • Rev 10Yr

    5.44%

  • Dil EPS 3Yr

    17.04%

  • Dil EPS 5Yr

    26.71%

  • Dil EPS 10Yr

    22.71%

  • Rev Fwd 2Yr

    -12.1%

  • EBITDA Fwd 2Yr

    -26.8%

  • EPS Fwd 2Yr

    -22.41%

  • EPS LT Growth Est

    43%

Dividends

  • Yield

    —

  • Payout

    11.51%

  • DPS

    $3.08

  • DPS Growth 3Yr

    9.85%

  • DPS Growth 5Yr

    10.82%

  • DPS Growth 10Yr

    14.85%

  • DPS Growth Fwd 2Yr

    16.85%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

86,086.0

111,148.0

69,779.0

119,983.0

177,453.0

151,937.0

Other Revenues, Total

198.0

127.0

117.0

468.0

783.0

792.0

Total Revenues

86,284.0

111,275.0

69,896.0

120,451.0

178,236.0

152,729.0

Total Revenues % Chg.

15.0%

29.0%

-37.2%

72.3%

48.0%

-12.1%

Cost of Goods Sold, Total

77,047.0

99,228.0

65,733.0

110,008.0

151,671.0

129,559.0

Gross Profit

9,237.0

12,047.0

4,163.0

10,443.0

26,565.0

23,170.0

Selling General & Admin Expenses, Total

2,085.0

3,196.0

2,721.0

2,601.0

2,775.0

2,913.0

Depreciation & Amortization

2,170.0

3,225.0

3,375.0

3,364.0

3,215.0

3,276.0

Other Operating Expenses

406.0

561.0

667.0

721.0

825.0

902.0

Other Operating Expenses, Total

4,661.0

6,982.0

6,763.0

6,686.0

6,815.0

7,091.0

Operating Income

4,576.0

5,065.0

-2,600.0

3,757.0

19,750.0

16,079.0

Interest Expense, Total

-945.0

-1,231.0

-1,333.0

-1,267.0

-1,195.0

-1,253.0

Interest And Investment Income

87.0

40.0

9.0

14.0

191.0

490.0

Net Interest Expenses

-858.0

-1,191.0

-1,324.0

-1,253.0

-1,004.0

-763.0

Income (Loss) On Equity Invest.

299.0

312.0

-935.0

458.0

655.0

733.0

Other Non Operating Income (Expenses)

-18.0

-34.0

-39.0

-34.0

-21.0

73.0

EBT, Excl. Unusual Items

3,999.0

4,152.0

-4,898.0

2,928.0

19,380.0

16,122.0

Restructuring Charges

—

—

-367.0

—

—

—

Merger & Related Restructuring Charges

-244.0

—

—

—

—

—

Impairment of Goodwill

—

-1,197.0

-7,394.0

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

1.0

30.0

30.0

Gain (Loss) On Sale Of Assets

6.0

278.0

70.0

21.0

1,061.0

115.0

Asset Writedown

—

—

-1,032.0

—

—

—

Other Unusual Items

-64.0

—

9.0

-133.0

-2.0

-9.0

EBT, Incl. Unusual Items

3,697.0

3,233.0

-13,612.0

2,817.0

20,469.0

16,258.0

Income Tax Expense

764.0

784.0

-2,430.0

264.0

4,491.0

3,394.0

Earnings From Continuing Operations

2,933.0

2,449.0

-11,182.0

2,553.0

15,978.0

12,864.0

Earnings Of Discontinued Operations

673.0

806.0

1,205.0

8,448.0

72.0

72.0

Minority Interest

-826.0

-618.0

151.0

-1,263.0

-1,534.0

-1,385.0

Net Income

2,780.0

2,637.0

-9,826.0

9,738.0

14,516.0

11,551.0

Preferred Dividend and Other Adjustments

1.0

1.0

1.0

2.0

8.0

9.0

Net Income to Common Incl Extra Items

2,779.0

2,636.0

-9,827.0

9,736.0

14,508.0

11,542.0

Net Income to Common Excl. Extra Items

2,106.0

1,830.0

-11,032.0

1,288.0

14,436.0

11,470.0

Total Shares Outstanding

680.0

649.0

651.0

579.0

454.0

386.0

Weighted Avg. Shares Outstanding

518.0

659.0

649.0

634.0

512.0

429.5

Weighted Avg. Shares Outstanding Dil

526.0

664.0

649.0

638.0

516.0

432.0

EPS

5.4

4.0

-15.1

15.4

28.3

26.9

EPS Diluted

5.3

4.0

-15.1

15.3

28.1

26.7

EBITDA

6,746.0

8,290.0

775.0

7,121.0

22,965.0

19,355.0