Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: USFD stock price vs MPC: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at MPC's multiple
Needs MPC P/E.
Implied fair value · at USFD's multiple
Needs USFD P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: USFD FY 2025 (ended Dec 27, 2025) · MPC FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 82% equity / 18% debt · EV / Revenue 0.70x · EV / EBITDA 21.95x
Capital structure 77% equity / 23% debt · EV / Revenue 1.05x · EV / EBITDA 20.80x
MPC carries the larger enterprise value at $138.85B against $27.53B; USFD trades on the lower EV / Revenue multiple (0.70x vs 1.05x); MPC on the lower EV / EBITDA (20.80x vs 21.95x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
US FOODS HOLDING CORP. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Marathon Petroleum Corporation · implied price per share
Bear
$210.28
Base
$257.95
Bull
$336.60
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
1.18x
1.92x
Net debt / EBITDA
Leverage against operating earnings
4.00x
4.44x
Cash and equivalents
Liquid reserves on the balance sheet
$41.00M
$3.67B
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.
$5.06B
$33.31B
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.
