Add to comparison table
Insider Transactions
5Y price score: 856 
5Y return: +621.87%
The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.
A score of 100 indicates that the stock did as well as the S&P 500 Index.
A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.
DATE RANGE:
USD PER SHARE
- Stock price
- Sales
- Purchases
- Stock awards
Transaction History
Trade log
| Date | Action | Shares | Price | Share Value | Holding | Name | Title | Source |
|---|---|---|---|---|---|---|---|---|
| 31-aug.-26 | Sale | (1,000) | 375.8 | (375,750) | 11,194 | Lyon Shawn M | officer: SVP Log & Storage, MPLX GP LLC | link |
| 28-aug.-26 | Sale | (425) | 368.5 | (156,617) | 12,194 | Lyon Shawn M | officer: SVP Log & Storage, MPLX GP LLC | link |
| 27-aug.-26 | Sale | (570) | 362.8 | (206,790) | 1,576 | Brzezinski Erin M | officer: VP and Controller | link |
| 17-aug.-26 | Sale | (5,000) | 358.6 | (1,792,850) | 30,334 | Benson Molly R | officer: Chief Legal Ofc & Corp Sec | link |
| 13-aug.-26 | Sale | (2,500) | 350.0 | (875,000) | 12,619 | Lyon Shawn M | officer: SVP Log & Storage, MPLX GP LLC | link |
| 12-aug.-26 | Sale | (6,011) | 341.6 | (2,053,099) | 10,889 | Henschen Michael A II | officer: Ex VP, Refining | link |
| 04-jun.-26 | Sale | (1,372) | 268.8 | (368,725) | 16,900 | Henschen Michael A II | officer: Ex VP, Refining | link |
| 04-jun.-26 | Sale | (4,964) | 268.8 | (1,334,547) | 16,900 | Henschen Michael A II | officer: Ex VP, Refining | link |
| 13-may.-26 | Sale | (1,000) | 250.0 | (250,000) | 6,525 | Hessling Ricky D. | officer: Chief Commercial Officer | link |
| 30-apr.-26 | Award | 728 | - | - | 60,901 | SURMA JOHN P | director | link |
161.9
52-week range
428.0
Your model inputs
Required return / cost of capital
%
FCFF terminal growth rate
%
Your fair value & Margin of safety
To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.
Forecast:
Set price notification
Valuation
Free Cash Flow Yield
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more
10.3 %
Dividend Yield TTM
0.9 %
Market cap $
$ 124,041
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
14.6
Price / Book TTM
6.5
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
0.5
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
131.6 %
647.3 %
929.5 %
Free cash flow per share growth
399.3 %
2,856.4 %
308.3 %
Earnings per share growth
346.5 %
187.6 %
152.5 %
Dividends
Previous dividend:1.00 per share, Paid, Ex-div date Aug 19, 2026
Financials
all figures in USD Millions except per share data
Periods:
View:
Forecast:
Averages
based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.
Analysts
Average Revenue and Net Income forecast estimates from analysts who cover the stock.
Custom
you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.
ㅤ
Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Diluted EPSLearn more
5.3
2.2
6.7
5.3
4
(15.1)
2.7
28.1
23.7
10.1
13.3
9.7%
13.5
15.2
17.1
19.2
21.7
23.6
02FCF per share
3.8
2.1
7.6
5.7
7
(0.6)
4.5
27
29.9
18
15.6
15.1%
20.5
23.2
26.2
29.6
33.4
35.8
04Dividends payout, %
21.5%
61.2%
22.5%
34.3%
53%
(15.4)%
15.2%
8.8%
13%
33.5%
28.2%
2.7%
-
-
-
-
-
-
05Revenue
$ 72,051
$ 63,339
$ 74,733
$ 86,086
$ 111,148
$ 69,779
$ 119,983
$ 177,453
$ 148,379
$ 138,864
$ 132,699
6.3%
$ 141,056
$ 149,939
$ 159,381
$ 169,418
$ 180,087
$ 185,489
06ㅤ% Change
-
(12.1)%
18%
15.2%
29.1%
(37.2)%
72%
47.9%
(16.4)%
(6.4)%
(4.4)%
6.3%
6.3%
6.3%
6.3%
6.3%
6.3%
6.3%
07Net Income
2,852
1,174
3,432
2,780
2,637
(9,826)
9,738
14,516
9,681
3,445
4,047
3.6%
3,882
4,127
4,387
4,663
4,957
5,105
08ㅤ% Margin
4%
1.9%
4.6%
3.2%
2.4%
(14.1)%
8.1%
8.2%
6.5%
2.5%
3.1%
2.8% A
2.8%
2.8%
2.8%
2.8%
2.8%
2.8%
09CFO
4,073
4,017
6,612
6,158
9,441
2,419
4,360
16,361
14,117
8,665
8,253
7.3%
9,590
10,194
10,836
11,518
12,243
12,611
10ㅤ% Of revenue
5.7%
6.3%
8.9%
7.2%
8.5%
3.5%
3.6%
9.2%
9.5%
6.2%
6.2%
6.8% A
6.8%
6.8%
6.8%
6.8%
6.8%
6.8%
11CAPEX
(1,998)
(2,892)
(2,732)
(3,179)
(4,810)
(2,787)
(1,464)
(2,420)
(1,890)
(2,533)
(3,486)
5.7%
(3,686)
(3,897)
(4,120)
(4,355)
(4,605)
(4,868)
12ㅤ% Change
-
44.7%
(5.5)%
16.4%
51.3%
(42.1)%
(47.5)%
65.3%
(21.9)%
34%
37.6%
5.7% A
5.7%
5.7%
5.7%
5.7%
5.7%
5.7%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
2,075
1,125
3,880
2,979
4,631
(368)
2,896
13,941
12,227
6,132
4,767
8.7%
5,904
6,297
6,716
7,163
7,639
7,742
14Total assets
43,115
44,413
49,047
92,940
98,556
85,158
85,373
89,904
85,987
78,858
85,560
7.1%
91,629
98,129
105,091
112,545
120,529
129,079
15ㅤ% Change
-
3%
10.4%
89.5%
6%
(13.6)%
0.3%
5.3%
(4.4)%
(8.3)%
8.5%
7.1%
7.1%
7.1%
7.1%
7.1%
7.1%
7.1%
16Total liabilities
23,440
23,210
27,219
47,887
55,449
54,938
51,792
54,817
54,588
54,352
61,474
10.1%
65,835
70,505
75,507
80,863
86,599
92,742
17ㅤ% Of assets
54.4%
52.3%
55.5%
51.5%
56.3%
64.5%
60.7%
61%
63.5%
68.9%
71.9%
71.9% A
71.9%
71.9%
71.9%
71.9%
71.9%
71.9%
18Shareholders Equity
19,675
21,203
21,828
45,053
43,107
30,220
33,581
35,087
31,399
24,506
24,086
2%
25,795
27,624
29,584
31,683
33,930
36,337
19Net Debt
10,798
9,685
9,935
25,837
29,145
32,680
21,613
19,284
23,058
25,548
30,686
11%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
542,000
530,769
512,000
526,000
664,000
649,000
638,000
516,000
409,000
341,000
305,000
(5.6)%
287,959
271,869
256,679
242,337
228,797
216,013
21ㅤ% Change
-
(2.1)%
(3.5)%
2.7%
26.2%
(2.3)%
(1.7)%
(19.1)%
(20.7)%
(16.6)%
(10.6)%
(5.6)%
(5.6)%
(5.6)%
(5.6)%
(5.6)%
(5.6)%
(5.6)%
22ROA
6.6%
2.6%
7%
3%
2.7%
(11.5)%
11.4%
16.2%
11.3%
4.4%
4.7%
-
4.2%
4.2%
4.2%
4.1%
4.1%
4%
23ROE
14.5%
5.5%
15.7%
6.2%
6.1%
(32.5)%
29%
41.4%
30.8%
14.1%
16.8%
-
15.1%
14.9%
14.8%
14.7%
14.6%
14.1%
24Interest coverage
14.7
4.2
6.2
4.8
3.5
(8.9)
3.3
15.6
9.9
3.9
4.1
-
-
-
-
-
-
-
25Dividend Yield
2.2%
2.7%
2.3%
3.1%
3.5%
5.6%
3.7%
2.2%
2.1%
2.4%
2.3%
-
-
-
-
-
-
-
26P/E Ratio
9.8
22.7
9.8
11
15.1
(2.7)
23.6
4.1
6.2
13.8
12.3
-
-
-
-
-
-
-
27Stock price range
38-59
31-51
48-67
54-86
45-68
17-62
41-68
66-127
105-156
132-219
119-200
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
28,069
26,686
33,778
30,567
39,705
26,843
40,570
59,592
60,383
47,570
49,602
5.9%
70,016
79,409
89,741
101,106
113,608
-
29FCF Yield
7.4%
4.2%
11.5%
9.8%
11.7%
(1.4)%
7.1%
23.4%
20.3%
12.9%
9.6%
2.7%
8.4%
7.9%
7.5%
7.1%
6.7%
-
30Average stock price
48.9
41
57.3
70.4
56.3
39.3
54.6
96.1
130.6
175.4
159.3
12.5%
243.1
292.1
349.6
417.2
496.5
-
31 CEO
MM
Maryann T. Mannen