MLI
Mueller Industries Inc
Price:  
55.18 
USD
Volume:  
571,641.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MLI Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Mueller Industries Inc (MLI) is 69.43 USD. This MLI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.18 USD, the upside of Mueller Industries Inc is %.

The range of the Intrinsic Value is 59.58 - 85.14 USD

55.18 USD
Stock Price
69.43 USD
Intrinsic Value
Intrinsic Value Details

MLI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 59.58 - 85.14 69.43 25.8%
DCF (Growth 10y) 64.60 - 91.53 75.03 36.0%
DCF (EBITDA 5y) 73.73 - 85.03 79.71 44.5%
DCF (EBITDA 10y) 74.11 - 91.23 82.42 49.4%
Fair Value 125.00 - 125.00 125.00 126.53%
P/E 86.10 - 159.70 112.91 104.6%
EV/EBITDA 69.55 - 93.53 81.64 48.0%
EPV 56.92 - 74.98 65.95 19.5%
DDM - Stable 30.67 - 63.01 46.84 -15.1%
DDM - Multi 36.82 - 60.95 46.08 -16.5%

MLI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,268.45
Beta 0.74
Outstanding shares (mil) 113.60
Enterprise Value (mil) 4,911.33
Market risk premium 4.60%
Cost of Equity 9.78%
Cost of Debt 4.25%
WACC 9.78%