olivlawolivlaw

olivLaw · US equity research

Murphy USA Inc. MUSA

Retail-Auto Dealers & Gasoline Stations · SIC 5500 · Vertical: Retail-Auto Dealers & Gasoline Stations (SIC 5500)

502.42USD−1.36% · 1 dayClose 04 Nov 2026

Murphy USA Inc. (MUSA) runs a chain of fuel and convenience stores, most located near Walmart stores, using a low-cost, high-volume model. It operated 1,800 stores at the end of fiscal 2025 and reported revenue of 19.4 billion USD, and in the first half of 2026 earnings rose strongly as fuel margins widened.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, Murphy USA Inc. (MUSA) stock was 502.42 USD (−1.36% on the day), with market capitalisation 9.1 bn USD, P/E 14.1 on diluted EPS of 35.67 USD over the last 12 months, dividend yield 0.51%, beta -0.04, 52-week range 356.57–622.78 USD. Latest reported quarter (Q3 2026): revenue of 6.9 bn USD (+34.8% YoY), net income of 176.0 m USD (+35.5% YoY), diluted EPS 9.59 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
9.1 bn USD
shares as of 30 Sept 2026
P/E (TTM)
14.1
Diluted EPS TTM 35.67 · TTM to 30 Sept 2026
E/P (TTM)
7.10%
TTM to 30 Sept 2026
Dividend yield
0.51%
DPS 12m 2.55
Beta (2y)
-0.04
Volatility (1y) 39%
52-week range
356.57622.78

Price history

Loading chart…

Technical reading

RSI (14)
39.1
weak (30–45)
Bollinger (20, 2)
505.30 – 554.30
below the lower band · %B -0.06 · band width 9.2%
SMA 50 / 200
521.89 / 517.52
mixed trend
MACD (12, 26, 9)
-2.90 / 0.48
MACD below signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month−1.8%−1.1%−0.7 pp—
3 months−13.5%−0.5%−13.1 pp—
6 months−12.8%+4.4%−17.2 pp—
Year to date+24.5%+12.3%+12.2 pp—
1 year+37.0%+13.5%+23.4 pp−5.6%
3 years+32.6%+76.4%−43.8 pp−0.4%
5 years+190.1%+63.7%+126.4 pp—
Max drawdown (1y)
−19.7%
15 Jan 2026 → 10 Feb 2026
Max drawdown (5y)
−35.8%
26 Nov 2024 → 14 Nov 2025
Compound annual growth (5y)
+23.7%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
6.9 bn USD
+34.8% YoY
Net income
176.0 m USD
+35.5% YoY
Diluted EPS
9.59
+41.9% YoY
net / operating
2.6% / 3.8%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue4.7 bn4.5 bn5.0 bn5.1 bn4.7 bn4.8 bn6.8 bn6.9 bn
SG&A54.2 m60.1 m50.9 m55.3 m65.2 m56.6 m60.5 m59.6 m
Operating income199.0 m88.0 m219.2 m201.8 m209.5 m205.2 m304.9 m260.5 m
Depreciation & amortisation67.2 m68.2 m66.0 m69.9 m72.7 m72.1 m72.2 m75.1 m
Interest expense22.9 m25.4 m27.8 m29.1 m28.6 m29.0 m29.3 m28.4 m
Pre-tax income177.8 m61.9 m192.5 m173.4 m181.4 m176.2 m277.6 m233.6 m
Income tax35.3 m8.7 m46.9 m43.5 m39.5 m39.9 m68.5 m57.6 m
Net income142.5 m53.2 m145.6 m129.9 m141.9 m136.3 m209.1 m176.0 m
Diluted EPS6.96 ≈2.637.366.767.53 ≈7.2811.279.59
Operating cash flow248.7 m128.5 m255.1 m ≈184.8 m ≈245.5 m320.0 m235.0 m ≈348.1 m ≈
Capex127.0 m87.8 m118.0 m ≈117.1 m ≈116.7 m98.3 m111.7 m ≈154.4 m ≈
Dividends paid9.7 m9.8 m9.8 m ≈10.1 m ≈11.8 m11.7 m11.8 m ≈11.9 m ≈
Share repurchases128.0 m150.0 m213.8 m ≈219.2 m ≈66.9 m70.5 m82.3 m ≈156.2 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 53 percentile of its own 40-quarter history (min 8.9, median 13.6, max 23.9; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue14.4 bn14.0 bn11.3 bn17.4 bn23.4 bn21.5 bn20.2 bn19.4 bn
Revenue YoY+12.0%−2.3%−19.7%+54.1%+35.1%−8.2%−6.0%−4.2%
Net income213.6 m154.8 m386.1 m396.9 m672.9 m556.8 m502.5 m470.6 m
Net income YoY−12.9%−27.5%+149.4%+2.8%+69.5%−17.3%−9.8%−6.3%
Diluted EPS6.484.8613.0814.9228.1025.4924.1124.10
Diluted EPS YoY−4.4%−25.0%+169.1%+14.1%+88.3%−9.3%−5.4%−0.0%
net %1.5%1.1%3.4%2.3%2.9%2.6%2.5%2.4%
Free cash flow194.4 m108.5 m333.0 m462.7 m689.4 m448.4 m389.5 m374.3 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
28.9 m USD
Financial debt
19.0 m USD
Net debt
-9.9 m USD
Equity
623.5 m USD
Total assets
4.7 bn USD
Debt / equity
0.03x
Current ratio
0.80x
ROE
64.3%
ROA
10.2%
FCF margin
1.9%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
21.5 bn
2024
20.2 bn
2025
19.4 bn

SEC (XBRL)· 18 Feb 2026verified

SG&A
2023
240.5 m
2024
235.4 m
2025
231.5 m

SEC (XBRL)· 18 Feb 2026verified

Operating income
2023
826.0 m
2024
742.9 m
2025
718.5 m

SEC (XBRL)· 18 Feb 2026verified

Depreciation & amortisation
2023
228.7 m
2024
248.0 m
2025
276.8 m

SEC (XBRL)· 18 Feb 2026verified

EBITDA
2023
1.1 bn ≈
2024
990.9 m ≈
2025
995.3 m ≈

SEC (XBRL)· 18 Feb 2026derived

Interest expense
2023
98.5 m
2024
97.1 m
2025
110.9 m

SEC (XBRL)· 18 Feb 2026verified

Pre-tax income
2023
734.4 m
2024
651.6 m
2025
609.2 m

SEC (XBRL)· 18 Feb 2026verified

Income tax
2023
177.6 m
2024
149.1 m
2025
138.6 m

SEC (XBRL)· 18 Feb 2026verified

Net income
2023
556.8 m
2024
502.5 m
2025
470.6 m

SEC (XBRL)· 18 Feb 2026verified

Diluted EPS
2023
25.49
2024
24.11
2025
24.10

SEC (XBRL)· 18 Feb 2026verified

Weighted average diluted shares
2023
21.8 m
2024
20.8 m
2025
19.5 m

SEC (XBRL)· 18 Feb 2026verified

Dividend per share
2023
1.55
2024
1.79
2025
2.15

SEC (XBRL)· 18 Feb 2026verified

Balance sheet · USD

Cash
2023
117.8 m
2024
47.0 m
2025
28.9 m

SEC (XBRL)· 18 Feb 2026verified

Receivables
2023
336.7 m
2024
268.5 m
2025
276.2 m

SEC (XBRL)· 18 Feb 2026verified

Inventories
2023
341.2 m
2024
401.6 m
2025
413.0 m

SEC (XBRL)· 18 Feb 2026verified

Current assets
2023
826.5 m
2024
748.1 m
2025
747.8 m

SEC (XBRL)· 18 Feb 2026verified

Goodwill
2023
328.0 m
2024
328.0 m
2025
328.0 m

SEC (XBRL)· 18 Feb 2026verified

Intangibles (excl. goodwill)
2023
139.8 m
2024
139.5 m
2025
139.3 m

SEC (XBRL)· 18 Feb 2026verified

Total assets
2023
4.3 bn
2024
4.5 bn
2025
4.7 bn

SEC (XBRL)· 18 Feb 2026verified

Accounts payable
2023
834.7 m
2024
874.4 m
2025
865.2 m

SEC (XBRL)· 18 Feb 2026verified

Short-term debt
2023
15.0 m
2024
15.7 m
2025
19.0 m

SEC (XBRL)· 18 Feb 2026verified

Current liabilities
2023
872.8 m
2024
947.9 m
2025
929.1 m

SEC (XBRL)· 18 Feb 2026verified

Total liabilities
2023
3.5 bn
2024
3.7 bn
2025
4.1 bn

SEC (XBRL)· 18 Feb 2026verified

Equity
2023
828.9 m †
2024
840.1 m †
2025
623.5 m †

SEC (XBRL)· 18 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
784.0 m
2024
847.6 m
2025
813.9 m

SEC (XBRL)· 18 Feb 2026verified

Capex
2023
335.6 m
2024
458.1 m
2025
439.6 m

SEC (XBRL)· 18 Feb 2026verified

Free cash flow
2023
448.4 m ≈
2024
389.5 m ≈
2025
374.3 m ≈

SEC (XBRL)· 18 Feb 2026derived

Investing cash flow
2023
-323.6 m
2024
-445.8 m
2025
-436.0 m

SEC (XBRL)· 18 Feb 2026verified

Financing cash flow
2023
-403.1 m
2024
-472.6 m
2025
-396.0 m

SEC (XBRL)· 18 Feb 2026verified

Dividends paid
2023
33.4 m
2024
36.8 m
2025
41.5 m

SEC (XBRL)· 18 Feb 2026verified

Share repurchases
2023
333.2 m
2024
445.7 m
2025
649.9 m

SEC (XBRL)· 18 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
-4.2%
computed by olivLawFY 2025
Revenue CAGR 3Y
-6.1%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
11.5%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
-3.3%
computed by olivLawFY 2025
Net income growth (YoY)
-6.3%
computed by olivLawFY 2025
Net income CAGR 3Y
-11.2%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
4.0%
computed by olivLawFY 2020 → FY 2025
EPS growth (YoY)
-0.0%
computed by olivLawFY 2025
EPS CAGR 3Y
-5.0%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
13.0%
computed by olivLawFY 2020 → FY 2025
FCF growth (YoY)
-3.9%
computed by olivLawFY 2025

Profitability

Gross margin
unavailable
input data missing
EBITDA margin
5.5%
computed by olivLawTTM to 30 Sept 2026
EBIT margin
4.2%
computed by olivLawTTM to 30 Sept 2026
Net margin
2.9%
computed by olivLawTTM to 30 Sept 2026
FCF margin
2.9%
computed by olivLawTTM to 30 Sept 2026

Returns

ROE
99.0%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROA
13.5%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
127.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROCE
24.4%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
7.1%
computed by olivLawTTM to 30 Sept 2026
Payout ratio (FCF)
7.1%
computed by olivLawTTM to 30 Sept 2026

Balance sheet

Net debt
-141.7 m USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
-0.1x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Debt / equity
0.0x
computed by olivLawbalance sheet at 30 Sept 2026
Interest coverage
8.5x
computed by olivLawTTM to 30 Sept 2026

Liquidity

Current ratio
0.9x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
0.5x
computed by olivLawbalance sheet at 30 Sept 2026
Cash ratio
0.1x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
1.1 bn USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
481.1 m USD
computed by olivLawTTM to 30 Sept 2026
Free cash flow
667.5 m USD
computed by olivLawTTM to 30 Sept 2026
FCF conversion
100.6%
computed by olivLawTTM to 30 Sept 2026
Cash conversion
90.3%
computed by olivLawTTM to 30 Sept 2026

Efficiency

Days sales outstanding
5 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
unavailable
input data missing
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
9.1 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
9.0 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
13.7x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
14.1x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
7.1%
computed by olivLawTTM to 30 Sept 2026
P/B
11.5x
computed by olivLawbalance sheet at 30 Sept 2026
P/S
0.4x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
7.0x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBIT
9.1x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
0.4x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
13.6x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
FCF yield
7.3%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Dividend yield
0.5%
computed by olivLawTTM to 30 Sept 2026
Shareholder yield (distributions)
4.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 66 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

502.42 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 9.1 bn USD

Key indicators

Market capitalisation
9.1 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
14.1x
computed by olivLawTTM to 30 Sept 2026
P/B
11.5x
computed by olivLawbalance sheet at 30 Sept 2026
EV/EBITDA
7.0x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROE
99.0%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Net margin
2.9%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
-4.2%
computed by olivLawFY 2025
Dividend yield
0.5%
computed by olivLawTTM to 30 Sept 2026

Coverage and freshness

31/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 30 Sept 2026
Source: SEC (XBRL)published 30 Oct 2026
verified 2127derived 163

Score by group

  • Balance sheet81
  • Valuation67
  • Quality92
  • Growth0
  • Returns80

Estimated value range

Low
352.99
USD per share
Mid
497.81
USD per share
High
672.75
USD per share
Price: 502.42 USD
The price is within the range
Potential to the central value: -0.9% (value / price − 1)
Margin of safety: -0.9% (1 − price / value)
Agreement between methods: medium · 3 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 319.53 – 781.99 USD.

Methods computed but outside the aggregate range: Dividend discount (DDM) (a small share of earnings is paid as dividends (capital returns through buybacks): the dividend model does not describe the value and stays outside the aggregate).

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)448.45 – 672.75 (Mid 536.03)
    WACC 9.3% · starting FCFF 755.5 m USD · terminal value share of EV 72%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): -7.7%
  • Peers: EV/EBITDA352.99 – 665.66 (Mid 354.13)
    3 companies used · median multiple 4.9x · quartiles 4.9x – 9.4x
    ABG, CWH, OPLN
  • Peers: P/E319.53 – 781.99 (Mid 497.81)
    11 companies used · median multiple 14.0x · quartiles 9.0x – 21.9x
    ABG, AN, CASY, CPRT, GPI, KMX, LAD, OPLN, PAG, RUSHA, SAH
  • Dividend discount (DDM)outside the aggregate28.25 – 38.00 (Mid 32.41)
    a small share of earnings is paid as dividends (capital returns through buybacks): the dividend model does not describe the value and stays outside the aggregate
Multiple comparisons use the SIC vertical: Retail-Auto Dealers & Gasoline Stations (SIC 5500)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 66/100

FactorValueScoreWeight used
ROIC · Quality127.7%100 (vs peers)10%
Net margin · Quality2.9%71 (vs peers)6%
FCF conversion · Quality100.6%100 (on a fixed band)6%
Revenue CAGR 3Y · Growth-6.1%0 (on a fixed band)8%
EPS CAGR 3Y · Growth-5.0%0 (on a fixed band)8%
Net debt / EBITDA · Balance sheet-0.1x100 (vs peers)10%
Interest coverage · Balance sheet8.5x100 (on a fixed band)6%
Current ratio · Balance sheet0.9x6 (on a fixed band)4%
P/E (TTM) · Valuation14.1x42 (vs peers)10%
EV/EBITDA · Valuation7.0x72 (on a fixed band)10%
FCF yield · Valuation7.3%92 (on a fixed band)8%
Shareholder yield (distributions) · Returns4.7%66 (on a fixed band)6%
Payout ratio (FCF) · Returns7.1%100 (on a fixed band)4%

Score groups

  • Balance sheet81/100 · 3/3 factors with a value
  • Growth0/100 · 2/2 factors with a value
  • Quality92/100 · 3/3 factors with a value
  • Returns80/100 · 2/2 factors with a value
  • Valuation67/100 · 3/3 factors with a value

Memo

MURPHY USA INC. (MUSA). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 19.4 bn USD in 2025; YoY growth -4.2%; net margin 2.9%; ROE 99.0%; net debt/EBITDA -0.1x.

The estimated value range is 352.99–672.75 USD per share (median of 3 methods, agreement: medium); assumptions are illustrative. Against the central value of 497.81 USD, the price of 502.42 USD leaves a potential of -0.9% (value / price − 1) and a margin of safety of -0.9% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 66/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 127.7%
  • Net margin: 2.9%
  • FCF conversion: 100.6%
  • Net debt / EBITDA: -0.1x
  • Interest coverage: 8.5x
  • EV/EBITDA: 7.0x
  • FCF yield: 7.3%
  • Payout ratio (FCF): 7.1%

What contradicts it

  • Revenue CAGR 3Y: -6.1%
  • EPS CAGR 3Y: -5.0%
  • Current ratio: 0.9x

Versus the vertical median

Retail-Auto Dealers & Gasoline Stations (SIC 5500) · same industry (4-digit SIC) · compared with 18 companies

Multiples and returns vs the median

P/E
14.1x
vertical median 12.1x
above median (+16.2%)
EV/EBITDA
7.0x
vertical median 4.9x
above median (+42.8%)
P/S
0.4x
vertical median 0.3x
above median (+38.0%)
P/B
11.5x
vertical median 1.0x
above median (+1,010.4%)
ROE
99.0%
vertical median 11.8%
above median (+737.2%)
Net margin
2.9%
vertical median 2.1%
above median (+38.2%)
EBIT margin
4.2%
vertical median 3.9%
above median (+8.8%)
Revenue YoY
-4.2%
vertical median 4.4%
below median (−196.3%)
Net debt/EBITDA
-0.1x
vertical median 0.8x
below median (−113.5%)
Dividend yield
0.5%
vertical median 0.8%
below median (−32.4%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
CPRTCopart, Inc.30.2 bn21.016.2%31.8%+0.4%−16% / −35%
CASYCasey’s General Stores, Inc.24.9 bn32.520.0%4.1%+10.2%+18% / +145%
PAGPenske Automotive Group, Inc.13.9 bn15.515.5%2.8%−0.2%+31% / +42%
MUSAMurphy USA Inc.9.1 bn14.199.0%2.9%−4.2%+37% / +33%
KMXCarmax, Inc.7.8 bn26.94.7%1.1%−1.8%+43% / −14%
LADLithia Motors, Inc.6.8 bn9.111.8%2.1%+4.0%−1% / +18%
ANAutonation, Inc.5.9 bn8.830.2%2.6%+3.2%−13% / +36%
OPLNOPENLANE, Inc.4.5 bn22.813.1%9.2%+8.2%+44% / +151%
ABGAsbury Automotive Group, Inc.3.8 bn8.311.8%2.7%+4.7%−10% / −0%
GPIGroup 1 Automotive, Inc3.3 bn8.612.4%1.7%+13.2%−32% / −3%
NXXTNextnrg, Inc.427.3 m——-61.3%+194.7%+108% / −43%
VRMVroom, Inc.36.5 m—-45.0%—−54.2%−66% / unavailable
KXINKaixin Holdings12.2 m—-307.2%-41,788.4%unavailable−96% / −100%
CRMTAmerica’s Car-Mart, Inc.10.5 m—-43.0%-18.6%−7.9%−94% / −98%
JZXNJiuzi Holdings Inc.1.4 m—-90.7%-353.5%+105.9%−86% / −100%
CVNACarvana Co.00.051.5%6.2%+48.6%+4% / +1,138%
RUSHARush Enterprises, Inc.—14.011.8%3.7%−4.7%+33% / +75%
SAHSonic Automotive, Inc.—10.319.4%1.3%+6.5%+2% / +25%
CWHCamping World Holdings, Inc.0—-33.2%-1.6%+4.4%−52% / −74%

1- and 3-year price returns: for MUSA from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
275.95
Total return -45% · Per year -45%
490.33
Total return -2% · Per year -2%
741.94
Total return 48% · Per year 48%
3 years
219.12
Total return -55% · Per year -24%
442.52
Total return -11% · Per year -4%
741.94
Total return 49% · Per year 14%
5 years
173.99
Total return -64% · Per year -18%
399.38
Total return -18% · Per year -4%
741.94
Total return 51% · Per year 9%
What moves the 3-year price the most
  • Exit P/E± 110.63
  • Net margin± 77.44
  • Annual revenue growth± 69.94
  • Annual dilution± 6.51

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 06 Aug 2026; since then the company filed 10-Q (30 Oct 2026), 8-K (28 Oct 2026 · results).

In brief

Murphy USA Inc. (MUSA) runs a chain of fuel and convenience stores, most located near Walmart stores, using a low-cost, high-volume model. It operated 1,800 stores at the end of fiscal 2025 and reported revenue of 19.4 billion USD, and in the first half of 2026 earnings rose strongly as fuel margins widened 123.

SWOT

Strengths

  • A low-cost model built on small-format stores and ownership of most land gives financial flexibility 1.
  • Locations near Walmart stores bring steady traffic and value-focused customers 1.
  • An own fuel supply chain and pipeline positions give access to competitive costs 1.

Weaknesses

  • The company typically does not hedge a significant portion of its commodity price exposure 1.
  • Debt is substantial, and ratings on the senior notes are below investment grade 1.
  • Reliance on a single wholesale grocer for most merchandise creates supply risk 1.

Opportunities

  • Building a larger portfolio of NTI and rebuilt stores could expand market share in targeted areas 12.
  • Expanding food and beverage offers, especially at QuickChek stores, could raise merchandise margins 1.
  • Digital loyalty programs and personalised discounts could strengthen customer retention 1.

Threats

  • Volatility in oil and fuel prices can quickly change margins in either direction 12.
  • Regulatory changes on nicotine products could reduce part of merchandise sales 12.
  • Competition in the company's markets, particularly in the northeastern US, could reduce volumes and asset values 1.

Risks

  • Fuel margin volatilityhigh

    Fuel margins depend on wholesale prices that change daily. The company typically does not hedge this exposure, and a sharp reversal in prices could reduce results 12.

  • Indebtedness and credit ratingmedium

    Some of the company's notes carry ratings below investment grade, and a further downgrade could raise borrowing costs and limit access to funding 1.

  • Dependence on a single merchandise suppliermedium

    Most convenience merchandise comes from one wholesale distributor. If that relationship were disrupted, store supply could be affected 1.

  • Dependence on land and agreements with Walmartmedium

    Some stores operate on land leased from Walmart, and Walmart's rights over certain properties can limit the company's transactions 1.

  • Data security and regulationlow

    The company handles customer personal and payment data. A security breach or failure to comply with regulation could bring sanctions and harm its reputation 1.

Investment thesis

What would need to be true (bull case)

  • If fuel margins stay high and volumes grow, the company could exceed the profit outlook it has described for 2026 23.
  • A low-cost model and ownership of most land provide a buffer in volatile price periods, which could support investment and dividends 1.
  • A clear organic growth programme of new stores and rebuilds could widen the revenue base over the medium term 12.

What would break the thesis

  • If oil prices fall sharply, fuel margins could compress quickly, reversing part of the recent gains 12.
  • Debt and ratings below investment grade could limit financial flexibility if market conditions worsen 1.
  • Rising operating costs, including payment fees and staff expenses, could reduce profit margins if not offset by volume growth 12.

What to watch

  • Full-year fuel margin versus the 35 cpg second-half assumptionQ3 2026
  • Pace of NTI store openings and completion of raze-and-rebuilds against the guided range2026
  • Store operating expenses excluding payment fees and rent against the low end of guidancenext 10-K
  • Dividend payments and share repurchases relative to cash flow and funding capacityQ1 2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 06 Aug 2026; since then the company filed 10-Q (30 Oct 2026), 8-K (28 Oct 2026 · results).

The business

The company markets motor fuel and convenience merchandise through its own stores under the Murphy USA, Murphy Express and QuickChek brands in 27 states across the Southeast, Southwest, Midwest and Northeast of the US. It also sells fuel to unbranded wholesale customers through terminals and pipeline positions it owns or accesses 1. It was spun off from Murphy Oil Corporation in 2013 and reports one segment, Marketing 1.

The model relies on competitive fuel prices, high customer volume and small-format stores with lower capital, maintenance and utility requirements than many competitors, and most sites are owned, so no rent is paid on them 1. Its fuel supply chain, with access to multiple suppliers and terminals, is a central part of its competitive advantage 1.

Medium-term strategy focuses on organic growth through new-to-industry (NTI) stores and raze-and-rebuilds, on broadening merchandise into food and beverage, on cost control, and on returning capital to shareholders through dividends and buybacks 12.

Market context

The company operates in the US retail fuel and convenience store market, which is large, highly fragmented and competitive, giving larger chain operators a scale advantage 1. Demand is sensitive to gasoline prices, and cost-conscious consumers look for low-priced fuel 1. Crude oil price volatility, which ranged from 55 to 81 dollars per barrel in 2025, directly affects margins 1.

In the second quarter of 2026, WTI averaged 96 dollars per barrel, against 65 dollars in the same period of 2025, which increased fuel margin volatility 2. The company described the second quarter of 2026 as strong, with higher fuel margins and rising volumes 23.

Trends

  • Crude oil price volatilitymixed

    Crude prices shape the cost of purchased fuel and pump prices. Recent volatility lifted margins in the second half of the year, but a sharp reversal could compress margins if prices fall quickly 12.

  • Higher renewable fuel credit pricestailwind

    Prices for ethanol RINs rose sharply in 2026, supporting revenue from other operations. The company notes its model does not depend on this revenue and that changes are usually offset by costs 12.

  • Payment fee pressureheadwind

    Higher retail fuel prices raised payment fees, which accounted for about two-thirds of the rise in operating expenses in the second quarter of 2026. If pump prices stay high, this pressure could persist 2.

  • Store network expansiontailwind

    The company plans 45 to 55 NTI stores and up to 30 raze-and-rebuilds in 2026, and had 36 locations under construction at the end of the second quarter of 2026 12. If execution keeps pace, network growth could support revenue over the medium term 1.

  • Consumer price sensitivitymixed

    If fuel prices rise or the economy weakens, lower fuel consumption could reduce volumes and store traffic. The company argues its competitive prices can attract new customers in such conditions 1.

Competitive position

The company competes in a fragmented market with large fuel and convenience chains as well as local operators, and its main advantage is scale and low operating cost 1. Competitive pressure is visible especially in northeastern US markets, where the company recorded impairments on some assets 1.

Its differentiation rests on store locations near Walmart, competitive fuel prices and an own fuel supply chain that would be hard for a rival to replicate 1. The analysed sources do not provide a detailed list of publicly traded competitors 1.

  • Regional fuel and convenience store operators

    Competitors described generically in the source, without named companies in the analysed texts

  • Local independent fuel station operators

    Competition in fragmented markets, including small chains and independent operators

  • Supermarket and hypermarket chains with fuel stations

    Indirect rivals that draw the same customer traffic, according to the source

  • Convenience store chains in the northeastern US

    Competition present in markets where QuickChek operates

News & filings

In the press

The latest news item in our archive is from 22 Sept 2026; the newest SEC filing is from 30 Oct 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Murphy USA Inc. · 18 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Murphy USA Inc. · 06 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Murphy USA Inc. · 05 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.