As of 2025-01-23, the Intrinsic Value of Mueller Industries Inc (MLI) is
110.31 USD. This MLI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 81.46 USD, the upside of Mueller Industries Inc is
35.40%.
The range of the Intrinsic Value is 88.45 - 151.70 USD
110.31 USD
Intrinsic Value
MLI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
88.45 - 151.70 |
110.31 |
35.4% |
| DCF (Growth 10y) |
100.66 - 164.63 |
123.00 |
51.0% |
| DCF (EBITDA 5y) |
99.13 - 117.62 |
107.24 |
31.6% |
| DCF (EBITDA 10y) |
109.02 - 135.13 |
120.55 |
48.0% |
| Fair Value |
128.90 - 128.90 |
128.90 |
58.24% |
| P/E |
126.64 - 154.72 |
135.86 |
66.8% |
| EV/EBITDA |
68.86 - 121.37 |
88.18 |
8.2% |
| EPV |
58.05 - 73.17 |
65.61 |
-19.5% |
| DDM - Stable |
38.65 - 94.28 |
66.47 |
-18.4% |
| DDM - Multi |
66.45 - 124.65 |
86.55 |
6.3% |
MLI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,265.26 |
| Beta |
1.07 |
| Outstanding shares (mil) |
113.74 |
| Enterprise Value (mil) |
8,301.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.13% |
| Cost of Debt |
4.25% |
| WACC |
9.13% |