Marathon Petroleum Corporation
$138.86B- Market cap
- $109.22B
- Debt
- +$33.31B
- Cash
- −$3.67B
Capital structure 77% equity / 23% debt · EV / Revenue 1.05x · EV / EBITDA 20.81x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2026 ·
Decision snapshot: MPC stock price at premium vs EXEL $388.94 current versus $280.71 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at EXEL's multiple
Implied fair value · at MPC's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Expensive
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: MPC FY 2025 (ended Dec 31, 2025) · EXEL FY 2026 (ended Jan 2, 2026). Fiscal years are not aligned.
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 77% equity / 23% debt · EV / Revenue 1.05x · EV / EBITDA 20.81x
Capital structure 97% equity / 3% debt · EV / Revenue 6.02x · EV / EBITDA 14.84x
MPC carries the larger enterprise value at $138.86B against $13.97B; MPC trades on the lower EV / Revenue multiple (1.05x vs 6.02x); EXEL on the lower EV / EBITDA (14.84x vs 20.81x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Marathon Petroleum Corporation · implied price per share
Bear
$210.28
Base
$257.95
Bull
$336.60
Exelixis Inc · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
1.92x
0.18x
Net debt / EBITDA
Leverage against operating earnings
4.44x
-0.70x
Cash and equivalents
Liquid reserves on the balance sheet
$3.67B
$1.06B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
$33.31B
$399.32M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.