As of 2024-12-15, the Intrinsic Value of Miller Industries Inc (MLR) is
73.56 USD. This MLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 71.40 USD, the upside of Miller Industries Inc is
3.00%.
The range of the Intrinsic Value is 51.68 - 131.17 USD
73.56 USD
Intrinsic Value
MLR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
51.68 - 131.17 |
73.56 |
3.0% |
| DCF (Growth 10y) |
80.99 - 199.79 |
113.89 |
59.5% |
| DCF (EBITDA 5y) |
71.13 - 89.22 |
80.34 |
12.5% |
| DCF (EBITDA 10y) |
87.73 - 116.96 |
101.81 |
42.6% |
| Fair Value |
152.22 - 152.22 |
152.22 |
113.20% |
| P/E |
74.16 - 110.38 |
88.55 |
24.0% |
| EV/EBITDA |
62.71 - 83.61 |
72.78 |
1.9% |
| EPV |
21.44 - 29.51 |
25.48 |
-64.3% |
| DDM - Stable |
55.62 - 182.53 |
119.07 |
66.8% |
| DDM - Multi |
69.92 - 177.03 |
100.08 |
40.2% |
MLR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
816.82 |
| Beta |
1.07 |
| Outstanding shares (mil) |
11.44 |
| Enterprise Value (mil) |
841.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.83% |
| Cost of Debt |
4.57% |
| WACC |
8.47% |