Frontierby eninvs

Language: EN · RU

← Region

Murphy Oil Corporation USD

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Independent E&P with deepwater Gulf of Mexico and international offshore/onshore assets.

Sector: United States — oil & gas exploration & production

US_EP_MUR

No intraday sparkline from the default exchange feed; Yahoo or day change may still appear below when available.

No price chart.

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
—
Market cap
—

Growth

Δ revenue y/y
10.2%
Δ EBITDA y/y
16.1%

Multiples

P/E (LTM)
—
P/B (FY)
—
EV/EBITDA (LTM)
—

Cash return

Dividend yield
—
FCF yield (LTM)
—

Liquidity

Daily turnover
—

Shares: sec_companyfacts/717423

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 0 / Warn: 11 / Err: 0 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-09-30 Q3⚠Warn 1
2023-12-31 FY⚠Warn 1
2024-03-31 Q1⚠Warn 1
2024-06-30 Q2⚠Warn 1
2024-09-30 Q3⚠Warn 1
2024-12-31 FY⚠Warn 1
2025-03-31 Q1⚠Warn 1
2025-06-30 Q2⚠Warn 1
2025-09-30 Q3⚠Warn 4
2025-12-31 FY⚠Warn 1
2026-03-31 Q1⚠Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueM USDOperating profitM USDD&AM USDEBITDAM USDNet profitM USDOperating CFM USDCapex + M&AM USDAssetsM USDEquityM USDROE (annualized)Net debtM USDSource
2026-03-31Q1 2026 (3M)PARTIAL733.6
y/y 10.2%
138.3
y/y -3.9%
254.4
y/y 31.0%
392.6
y/y 16.1%
53.0
y/y -27.5%
—-410.510035.6
y/y 2.2%
5098.9
y/y -0.4%
4.1%1439.6Link
2025-12-31FY 2025 (12M)PARTIAL624.6
y/y -6.9%
59.3
y/y -30.3%
—
y/y 12.9%
583.6
y/y 94.1%
11.9
y/y -76.4%
—-177.59832.6
y/y 1.7%
5118.4
y/y -1.5%
2.0%1284.2Link
2025-09-30Q3 2025 (3M)PARTIAL733.0
y/y -3.3%
5.8
y/y -96.8%
—
y/y —
5.8
y/y -98.6%
-3.0
y/y -102.1%
—-172.09732.8
y/y 0.2%
5121.4
y/y -2.4%
-0.1%1210.0Link
2025-06-30Q2 2025 (3M)PARTIAL695.6
y/y -13.4%
92.2
y/y -50.0%
259.3
y/y 20.3%
351.5
y/y -12.1%
22.3
y/y -82.6%
—-309.69839.5
y/y -0.5%
5198.5
y/y -2.4%
1.7%1286.0Link
2025-03-31Q1 2025 (3M)PARTIAL665.7
y/y -16.4%
143.9
y/y -6.6%
194.2
y/y -8.0%
338.1
y/y -7.4%
73.0
y/y -18.9%
—-369.89820.3
y/y 1.6%
5120.3
y/y -3.5%
5.7%1325.1Link
2024-12-31FY 2024 (12M)PARTIAL671.0
y/y —
85.2
y/y —
215.4
y/y —
300.6
y/y —
50.3
y/y —
—-174.99667.5
y/y -1.0%
5194.2
y/y -3.1%
7.8%1104.1Link
2024-09-30Q3 2024 (3M)PARTIAL758.3
y/y -21.0%
179.0
y/y -52.6%
223.6
y/y -5.8%
402.7
y/y -34.5%
139.1
y/y -45.5%
—-216.49716.4
y/y -2.3%
5249.7
y/y -1.7%
3.5%1261.4Link
2024-06-30Q2 2024 (3M)PARTIAL802.8
y/y —
184.3
y/y —
215.5
y/y —
399.9
y/y —
127.7
y/y —
—-267.89893.7
y/y —
5323.7
y/y —
9.6%1200.5Link
2024-03-31Q1 2024 (3M)PARTIAL796.4
y/y —
154.1
y/y —
211.1
y/y —
365.2
y/y —
90.0
y/y —
—-249.19668.7
y/y —
5304.0
y/y —
6.8%1184.7Link
2023-12-31FY 2023 (12M)PARTIAL—
y/y —
—
y/y —
—
y/y —
—
y/y —
—
y/y —
——9766.7
y/y —
5362.8
y/y —
12.4%1219.1Link
2023-09-30Q3 2023 (3M)PARTIAL959.6
y/y —
377.5
y/y —
237.5
y/y —
615.0
y/y —
255.3
y/y —
—-127.49942.6
y/y —
5340.0
y/y —
—1494.4Link
Data quality — review suggested

Production & Reserves

Physical operating metrics — supplementary, not part of the financial statements

Oil and Gas E and P

Proved reserves
1 345 mln boe
2025
Reserve life (R/P)
20.3 yrs
reserves ÷ annual output
Annual production
66.39 mln boe
2025

Proved reserves

YearReserves, mln boe
20251 345
20241 364
20231 279
20221 183
20211 196
20201 214
20191 280
2018921.60
2017819.30

Production

YearProduction, mln boeper day
202566.39181 894
202464.81177 556
202367.73185 572
202260.74166 407
202158.18159 389
202060.94166 967
201963.00172 604
201816.05 *43 985

* partial year

EI1 ___NASDAQ_press_comm (NASDAQ / SEC filings)

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

02004006008001 0002023 q32024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-100%-50%0%50%100%2023 q32024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

Net debt / cash ($ mln)

05001 0001 5002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

EV/EBITDA — daily history

Current 5.2x · 3-year average 3.9x

EV/EBITDA3-year average

Commodity — production, reserves & revenue / cost mix

FY blocks below combine SEC XBRL tags (revenue & selected expense lines), plus production / reserves notes sourced to Form 10-K or company filings where cited.

Production and proved reserves in the FY blocks are keyed from supplemental 10-K tables after each filing is wired in. Automated SEC revenue/expense tags for the newest FY often appear before operational volumes and reserves for that same year.

Production & resources

Net production (Mboe/d)

182.3182.3182.3182.3182.320252025Net production (Mboe/d)

Proved reserves (MMboe)

Reserves life (R/P): 11.0 yr

730.0730.0730.0730.0730.020252025Proved reserves (MMboe)

Proved reserves & production rates by fiscal year

FY endCrude oil equivalent (net, Mboe/d)Proved reserves (net, MMboe)Proved developed (net, MMboe)Proved undeveloped (net, MMboe)
2025-12-31182.3730——

Spot EBITDA forecast (next 12 months)

Model: apply spot-vs-LTM commodity price moves to LTM revenue mix (oil/gas/NGL). Purchased products scale with revenue; remaining cash expenses inflate (PPI proxy). Fair value: EBITDA at trailing ~3y average commodity prices, conservative used EBITDA (average of spot and 3y-avg when spot is higher), × 3y average EV/EBITDA − net debt.

Notes: Revenue mix derived from FY2025 10-K production volumes × realized sales prices (see Production & realized prices table below).
Spot 12M revenue
3 572 USDm
+26.3% vs LTM
Spot 12M EBITDA
2 036 USDm
+48.4% vs LTM
EV / Spot EBITDA
—
Show calculation
Line itemValue
1 · Reported baseline
LTM or latest FY revenue/EBITDA and revenue mix.
LTM revenue (last 4 quarters)2 828 USDm
LTM EBITDA (last 4 quarters)1 371 USDm
Baseline cash costs (revenue − EBITDA)1 456 USDm
Revenue mix: oil / gas / NGL / other82.8% / 14.2% / 3.0% / 0.0%
· Crude oil2 223 USDm (82.8% of implied)
· Natural gas382 USDm (14.2% of implied)
· NGLs80 USDm (3.0% of implied)
2 · Commodity prices
Spot move = last ÷ LTM average. 3y-avg-price EBITDA uses trailing ~3y mean ÷ LTM average.
Oil — spot & 3y avg vs LTMspot 95.96 · LTM avg 72.44 · 3y avg — → spot move +32.5%
Gas — spot & 3y avg vs LTMspot 3.15 · LTM avg 3.41 · 3y avg — → spot move -7.6%
NGL — spot & 3y avg vs LTMspot 5 862.50 · LTM avg 4 970.46 · 3y avg — → spot move +17.9%
3 · Cash cost model
Purchased products scale with revenue; other costs inflate.
Purchased products / revenue0.0%
PPI inflation multiplier (12m)1.055
→ Projected purchased cost (at spot revenue)0 USDm
→ Projected other cash cost (inflated)1 536 USDm
4 · Spot forward P&L
Headline spot cards use §4.
= Projected spot revenue3 572 USDm
= Spot EBITDA2 036 USDm
= EBITDA at 3y avg commodity prices1 295 USDm
5 · Valuation vs spot
Current EV vs spot EBITDA.
Enterprise value (current)—
EV ÷ Spot EBITDA—
6 · Fair value & upside
Conservative used EBITDA × 3y average EV/EBITDA → fair market cap.
EBITDA at 3y avg commodity prices1 295 USDm
= Conservative used EBITDA1 666 USDm
Fair market cap (3y avg EV/EBITDA × used EBITDA − net debt)—

Flow: baseline → commodity prices → expense model → spot P&L → fair value (used EBITDA × 3y avg EV/EBITDA − net debt). Hover for formulas.

2025-12-31 · FY

Production & proved reserves

FY2025 average net production (BOEPD) and year-end proved reserves (MMboe) per Murphy FY2025 earnings materials / 10-K exhibits.

Line itemAmount
Crude oil equivalent (net, Mboe/d)182.3
Proved reserves (net, MMboe)730

Sources

Production volumes & average realized prices (FY)

Volumes and per-unit realized sales prices come from the issuer's latest Form 10-K production-and-pricing table. Implied product revenue = volume × price; mix shares feed the spot 12-month forecast above.

FY2025 10-K Item 7 / Production Volumes & Sales Prices tables (mur-20251231.htm). Annualised from BBL/day and Mcf/day; per-product prices are volume-weighted across the company's geographic segments (US Onshore + US Offshore + Canada Onshore + Canada Offshore + Other) and exclude derivative settlements.

ProductAnnual volumeAvg realized priceImplied revenue (USDm)Share of implied revenue
Crude oil34 MMBbls65.36 USD/bbl2,223.482.8%
Natural gas185,402 MMcf2.06 USD/Mcf381.914.2%
NGLs4 MMBbls20.29 USD/bbl80.23.0%
Total (implied product revenue)2,685.5100.0%

Revenue structure (SEC tags / residual)

Line itemAmount
Oil & gas producing activities (Reg. S-X results of operations)2,707.4USD mln
Other revenue (incl. marketing, derivatives & eliminations vs. producing-activities subtotal)11.4USD mln

Selected expenses (SEC tags)

Line itemAmount
Lease & well expenses (LOE)638.1USD mln
Depreciation, depletion & amortization977.8USD mln
Exploration expense111.7USD mln
Impairment — oil & gas properties115USD mln
Income tax expense (benefit)44.6USD mln
Total costs and expenses (consolidated)2,417.6USD mln

Primary SEC filing for this FY (HTML)

2024-12-31 · FY

Production & proved reserves

No production / reserves detail wired for this fiscal year yet.

Revenue structure (SEC tags / residual)

Line itemAmount
Oil & gas producing activities (Reg. S-X results of operations)3,024.5USD mln
Other revenue (incl. marketing, derivatives & eliminations vs. producing-activities subtotal)4USD mln

Selected expenses (SEC tags)

Line itemAmount
Lease & well expenses (LOE)761.1USD mln
Depreciation, depletion & amortization865.8USD mln
Exploration expense133.5USD mln
Impairment — oil & gas properties62.9USD mln
Income tax expense (benefit)78.3USD mln
Total costs and expenses (consolidated)2,425.9USD mln

Primary SEC filing for this FY (HTML)

2023-12-31 · FY

Production & proved reserves

No production / reserves detail wired for this fiscal year yet.

Revenue structure (SEC tags / residual)

Line itemAmount
Oil & gas producing activities (Reg. S-X results of operations)3,456.8USD mln
Other revenue (incl. marketing, derivatives & eliminations vs. producing-activities subtotal)3.3USD mln

Selected expenses (SEC tags)

Line itemAmount
Lease & well expenses (LOE)668USD mln
Depreciation, depletion & amortization861.6USD mln
Exploration expense234.8USD mln
Interest expense112.4USD mln
Impairment — oil & gas properties0USD mln
Income tax expense (benefit)195.9USD mln
Total costs and expenses (consolidated)2,418.1USD mln

Primary SEC filing for this FY (HTML)

Dividends

No dividend rows found for this issuer (checked: Yahoo Finance (ex-div)).

Investor reporting (IR): https://investor.murphyoilcorp.com/

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)