As of 2025-07-04, the Intrinsic Value of Martin Marietta Materials Inc (MLM) is 629.50 USD. This MLM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 557.89 USD, the upside of Martin Marietta Materials Inc is 12.80%.
The range of the Intrinsic Value is 464.19 - 965.22 USD
Based on its market price of 557.89 USD and our intrinsic valuation, Martin Marietta Materials Inc (MLM) is undervalued by 12.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 464.19 - 965.22 | 629.50 | 12.8% |
| DCF (Growth 10y) | 585.60 - 1,145.91 | 772.08 | 38.4% |
| DCF (EBITDA 5y) | 478.83 - 740.70 | 605.82 | 8.6% |
| DCF (EBITDA 10y) | 600.85 - 928.76 | 753.15 | 35.0% |
| Fair Value | 442.44 - 442.44 | 442.44 | -20.69% |
| P/E | 330.95 - 688.98 | 508.95 | -8.8% |
| EV/EBITDA | 190.23 - 546.42 | 396.10 | -29.0% |
| EPV | 87.46 - 144.75 | 116.11 | -79.2% |
| DDM - Stable | 129.83 - 327.37 | 228.60 | -59.0% |
| DDM - Multi | 367.04 - 717.15 | 485.34 | -13.0% |
| Market Cap (mil) | 33,635.19 |
| Beta | 0.72 |
| Outstanding shares (mil) | 60.29 |
| Enterprise Value (mil) | 38,948.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.20% |
| Cost of Debt | 4.28% |
| WACC | 8.37% |