DINO vs MPC: HF Sinclair and Marathon Petroleum compared
The short version
From the latest prices and each company's SEC filings. Who's ahead on each measure, not which to buy.
- Marathon Petroleum is the larger company, worth $140.3B, about 6.4 times HF Sinclair.
- Marathon Petroleum grew revenue faster over the last year (+53.8% vs +53.1%).
- Marathon Petroleum keeps more of each dollar of revenue as operating profit (9.2% vs 8.3%).
- On earnings, HF Sinclair is the cheaper stock (18.4x vs 31.7x).
- Marathon Petroleum's price assumes faster free cash flow growth: about 10% a year, against 8% for HF Sinclair (reverse DCF).
Side by side
The stronger figure is shaded where higher (or, for valuation multiples, lower) reads as better. How the implied growth works.
| Measure | DINO | MPC |
|---|---|---|
| Market cap | $22.1B | $140.3B |
| Share price | $121.30 | $455.03 |
| Revenue (last fiscal year) | $26.9B | $132.7B |
| Free cash flow (last fiscal year) | $866M | $4.8B |
| Revenue growth, last year | +53.1% | +53.8% |
| Revenue growth per year, last 5 fiscal years | +9.9% | +2.6% |
| Operating margin | 8.3% | 9.2% |
| Net margin | 6.1% | 5.6% |
| Return on equity | 18.6% | 44.8% |
| P/E (trailing) | 18.4x | 31.7x |
| Price / free cash flow | 25.5x | 29.4x |
| EV / EBITDA | 6.86x | 9.75x |
| FCF growth the price implies | 8.2% | 10.0% |
| Dividend yield | 1.7% | 0.83% |
| Debt / equity | 0.84x | 3.60x |
| Fundamental grade | B | C |
| Superinvestors holding it | 4 | 5 |
| Insider purchases, last 12 months | 0 | 0 |
Results from SEC filings
Revenue and free cash flow by fiscal year, from each company's 10-K filings.
HF Sinclair
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $18.4B | -$318M | 4.1% |
| 2022 | $38.2B | $3.3B | 10.6% |
| 2023 | $32.0B | $1.9B | 6.9% |
| 2024 | $28.6B | $640M | 0.91% |
| 2025 | $26.9B | $866M | 3.5% |
Marathon Petroleum
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $120.0B | $2.9B | 3.6% |
| 2022 | $177.5B | $13.9B | 12.1% |
| 2023 | $148.4B | $12.2B | 9.8% |
| 2024 | $138.9B | $6.1B | 4.9% |
| 2025 | $132.7B | $4.8B | 6.2% |
Where the revenue comes from
HF Sinclair · by segments, 2025
Refining$20.5B76%
Marketing$3.1B12%
Lubricants & Specialties$2.5B9%
Renewables$551M2%
Midstream$121M0%
Marathon Petroleum · by segments, 2025
Refining & Marketing$124.3B94%
Midstream$5.6B4%
Renewable Diesel$2.8B2%
Compare them in fullFifteen years of statements, quarterly results, DCF and IRR models, and any number of peers side by side.
Open DINO in InvestinglyQuestions
Which is bigger, HF Sinclair or Marathon Petroleum?
Marathon Petroleum (MPC), at $140.3B against $22.1B.
Is DINO or MPC cheaper?
By trailing P/E, HF Sinclair (18.4x) is cheaper than Marathon Petroleum (31.7x). A lower multiple can also mean the market expects less growth.
Which grows faster, DINO or MPC?
Marathon Petroleum: revenue grew +53.8% over the last year, against +53.1%.
Prices and ratios as of the last daily update; statements from SEC filings. Information only, not investment advice.