Marathon Oil Corporation (MRO)

Basic

  • Market Cap

    $14.88B

  • EV

    $20.54B

  • Shares Out

    585.25M

  • Revenue

    $6,454M

  • Employees

    1,570

Margins

  • Gross

    77.8%

  • EBITDA

    67.68%

  • Operating

    34.72%

  • Pre-Tax

    33.48%

  • Net

    26.06%

  • FCF

    33.19%

Returns (5Yr Avg)

  • ROA

    3.56%

  • ROE

    8.4%

  • ROCE

    6.32%

  • ROIC

    5.73%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $33.45

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $10.4

  • Earnings (Dil)

    $2.71

  • FCF

    $3.45

  • Book Value

    $19.03

Growth (CAGR)

  • Rev 3Yr

    22.26%

  • Rev 5Yr

    1.32%

  • Rev 10Yr

    -6.69%

  • Dil EPS 3Yr

    23.5%

  • Dil EPS 5Yr

    27.76%

  • Dil EPS 10Yr

    5.34%

  • Rev Fwd 2Yr

    -3.47%

  • EBITDA Fwd 2Yr

    -8.21%

  • EPS Fwd 2Yr

    -8.48%

  • EPS LT Growth Est

    13%

Dividends

  • Yield

    —

  • Payout

    15.13%

  • DPS

    $0.41

  • DPS Growth 3Yr

    72.41%

  • DPS Growth 5Yr

    15.44%

  • DPS Growth 10Yr

    -5.48%

  • DPS Growth Fwd 2Yr

    19.58%

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

5,902.0

5,063.0

3,097.0

5,601.0

7,540.0

6,425.0

Impairment of Oil, Gas & Mineral Properties

208.0

—

—

92.0

65.0

31.0

Other Revenues, Total

150.0

62.0

25.0

15.0

35.0

29.0

Total Revenues

6,052.0

5,125.0

3,122.0

5,616.0

7,575.0

6,454.0

Total Revenues % Chg.

34.9%

-15.3%

-39.1%

79.9%

34.9%

-16.2%

Cost of Goods Sold, Total

1,417.0

1,317.0

1,151.0

1,261.0

1,423.0

1,433.0

Gross Profit

4,635.0

3,808.0

1,971.0

4,355.0

6,152.0

5,021.0

Selling General & Admin Expenses, Total

408.0

353.0

258.0

274.0

292.0

300.0

Exploration / Drilling Costs, Total

81.0

149.0

181.0

44.0

45.0

29.0

Depreciation & Amortization

2,441.0

2,397.0

2,316.0

2,066.0

1,753.0

2,096.0

Impairment of Oil, Gas & Mineral Properties

208.0

—

—

92.0

65.0

35.0

Other Operating Expenses

313.0

383.0

84.0

728.0

598.0

320.0

Other Operating Expenses, Total

3,451.0

3,282.0

2,839.0

3,204.0

2,753.0

2,780.0

Operating Income

1,184.0

526.0

-868.0

1,151.0

3,399.0

2,241.0

Interest Expense, Total

-280.0

-280.0

-267.0

-203.0

-208.0

-348.0

Interest And Investment Income

32.0

25.0

5.0

1.0

15.0

15.0

Net Interest Expenses

-248.0

-255.0

-262.0

-202.0

-193.0

-333.0

Income (Loss) On Equity Invest.

225.0

87.0

-161.0

253.0

613.0

284.0

Currency Exchange Gains (Loss)

9.0

4.0

—

—

—

—

Other Non Operating Income (Expenses)

13.0

7.0

6.0

14.0

5.0

5.0

EBT, Excl. Unusual Items

1,183.0

369.0

-1,285.0

1,216.0

3,824.0

2,197.0

Restructuring Charges

—

—

-17.0

-12.0

—

—

Impairment of Goodwill

—

—

-95.0

—

—

—

Gain (Loss) On Sale Of Assets

319.0

50.0

9.0

-19.0

-38.0

-33.0

Asset Writedown

-75.0

-24.0

-49.0

-60.0

-7.0

-3.0

Other Unusual Items

—

-3.0

-28.0

-121.0

—

—

EBT, Incl. Unusual Items

1,427.0

392.0

-1,465.0

1,004.0

3,779.0

2,161.0

Income Tax Expense

331.0

-88.0

-14.0

58.0

167.0

479.0

Earnings From Continuing Operations

1,096.0

480.0

-1,451.0

946.0

3,612.0

1,682.0

Earnings Of Discontinued Operations

—

—

—

—

—

—

Net Income

1,096.0

480.0

-1,451.0

946.0

3,612.0

1,682.0

Net Income to Common Incl Extra Items

1,096.0

480.0

-1,451.0

946.0

3,612.0

1,682.0

Net Income to Common Excl. Extra Items

1,096.0

480.0

-1,451.0

946.0

3,612.0

1,682.0

Total Shares Outstanding

819.0

796.2

789.4

743.1

633.2

590.0

Weighted Avg. Shares Outstanding

846.0

810.0

792.0

787.0

685.0

620.5

Weighted Avg. Shares Outstanding Dil

847.0

810.0

792.0

788.0

687.0

621.8

EPS

1.3

0.6

-1.8

1.2

5.3

2.7

EPS Diluted

1.3

0.6

-1.8

1.2

5.3

2.7

EBITDA

3,833.0

2,923.0

1,448.0

3,309.0

5,217.0

4,368.0