Marathon Petroleum Corporation — MPC
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $193.76 | $58.24B | 20.6 | 19.0 | 11.6% | 10.7% | $4.00 2.1% | 3.4 |
Revenue & Net Income
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $120.0B | $9.7B | $-15.28 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $120.0B | $9.7B | $15.34 | 0.0% | 0.0% | -200.4% |
| 2 | 2022-12-31 | $177.5B | $14.5B | $28.31 | 47.9% | 49.1% | 84.6% |
| 3 | 2023-12-31 | $148.4B | $9.7B | $23.73 | -16.4% | -33.3% | -16.2% |
| 4 | 2024-12-31 | $138.9B | $3.4B | $23.73 | -6.4% | -64.4% | 0.0% |
| 5 | TTM 2025-03-31 | $137.7B | $2.4B | $7.26 | -0.9% | -29.3% | -69.4% |
| 6 | Average | 4.8% | -15.6% | -40.3% |
EPS
Forecasts
Y/Y % Change
MPC Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 47.9% | -16.4% | -6.4% | -8.0% | -5.0% | 2.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 2 | 2 | |
| EPS Growth (%) | 0.0% | 49.1% | -33.3% | -64.4% | -10.2% | 22.1% | -6.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) | Personnel ($) |
|---|---|---|---|---|---|---|
| 2021 | $120.0B | $110.0B | $2.5B | $2.5B | $3.4B | $0.0 |
| 2022 | $177.5B | $151.7B | $2.8B | $2.8B | $3.2B | $0.0 |
| 2023 | $148.4B | $128.6B | $3.0B | $3.0B | $3.3B | $-89.0M |
| 2024 | $138.9B | $126.2B | $3.2B | $3.2B | $3.3B | $0.0 |
| TTM | $133.6B | $122.1B | $3.3B | $3.3B | $3.3B | $-8.0M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) | Personnel Change (%) |
|---|---|---|---|---|---|---|
| 2022 | 47.90 | 37.87 | 9.26 | 9.26 | -4.43 | NaN |
| 2023 | -16.38 | -15.23 | 9.63 | 9.63 | 2.86 | -inf |
| 2024 | -6.41 | -1.81 | 5.99 | 5.99 | 0.91 | -100.0 |
| TTM | -3.82 | -3.29 | 1.49 | 1.49 | -2.49 | -inf |
No unmapped expenses.
Segment Performance
SEGMENTS v2025-09-09 · 2025-11-10 08:26 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue and operating income for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
| Year | Refined Products Rev | Refined Products OI | Crude Oil Rev | Crude Oil OI | Services And Other Rev | Services And Other OI | Total Rev | Total OI |
|---|---|---|---|---|---|---|---|---|
| 2022 | 163.6B | 0.00B | 8.96B | 0.00B | 4.91B | 0.00B | 177.5B | 0.00B |
| 2023 | 136B | 0.00B | 7.42B | 0.00B | 4.98B | 0.00B | 148.4B | 0.00B |
| 2024 | 126.2B | 0.00B | 7.30B | 0.00B | 5.40B | 0.00B | 138.9B | 0.00B |
| TTM | 121.4B | 0.00B | 5.92B | 0.00B | 5.63B | 0.00B | 133B | 0.00B |
| % of Total (TTM) | 91.3% | — | 4.4% | — | 4.2% | — | 100% | — |
SEGMENTS v2025-09-09 · 2025-11-10 08:26 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue and operating income for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
| Year | Refining And Marketing Rev | Refining And Marketing OI | Midstream Rev | Midstream OI | Renewable Diesel Rev | Renewable Diesel OI | Total Rev | Total OI |
|---|---|---|---|---|---|---|---|---|
| 2022 | 514.7B | 0.00B | 26.5B | 0.00B | 2.13B | 0.00B | 543.3B | 0.00B |
| 2023 | 425.8B | 0.00B | 25.9B | 0.00B | 4.96B | 0.00B | 456.7B | 0.00B |
| 2024 | 395.1B | 0.00B | 27.2B | 0.00B | 6.29B | 0.00B | 428.6B | 0.00B |
| TTM | 373.4B | 0.00B | 29B | 0.00B | 8.43B | 0.00B | 410.9B | 0.00B |
| % of Total (TTM) | 90.9% | — | 7.1% | — | 2.1% | — | 100% | — |
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $78,484M |
| 1 | Cash | $1,673M |
| 2 | Total Liabilities | $55,220M |
| 3 | Total Debt | $30,035M |
| 4 | Total Equity | $16,624M |
| 5 | Debt to Equity Ratio | 1.81 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $169.12 | 4.4% | Nicks Growth: N/A Nick's Expected Margin: N/A FINVIZ Growth: 14% |
Nicks: 6 Finviz: 25 |
Nick's: 0.000 | 0.4 | 23.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $7.26 EPS | TTM | $46.41 | -72.6% | $180.17 | 6.5% |
| $6.95 EPS | 2025 | $44.43 | -73.7% | $172.47 | 2.0% |
| $11.49 EPS | 2026 | $73.46 | -56.6% | $285.14 | 68.6% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 13.95% | 9.98% | 14.14% | 9.98% | 0.82% | 0.55% | 11.59% | 10.72% | 2.8% | 88.9% |
| 3 Years | 13.95% | 9.98% | 14.14% | 9.98% | 0.82% | 0.55% | 11.59% | 10.72% | 2.8% | 88.9% |
| 5 Years | 13.95% | 9.98% | 14.14% | 9.98% | 0.82% | 0.55% | 11.59% | 10.72% | 2.8% | 88.9% |
| 10 Years | 13.95% | 9.98% | 14.14% | 9.98% | 0.82% | 0.55% | 11.59% | 10.72% | 2.8% | 88.9% |