As of 2025-05-16, the Intrinsic Value of Miller Industries Inc (MLR) is 72.72 USD. This MLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.00 USD, the upside of Miller Industries Inc is 58.10%.
The range of the Intrinsic Value is 53.85 - 114.74 USD
Based on its market price of 46.00 USD and our intrinsic valuation, Miller Industries Inc (MLR) is undervalued by 58.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.85 - 114.74 | 72.72 | 58.1% |
| DCF (Growth 10y) | 74.23 - 153.81 | 99.07 | 115.4% |
| DCF (EBITDA 5y) | 64.98 - 83.57 | 73.04 | 58.8% |
| DCF (EBITDA 10y) | 77.13 - 103.63 | 88.61 | 92.6% |
| Fair Value | 138.51 - 138.51 | 138.51 | 201.11% |
| P/E | 64.49 - 93.28 | 70.91 | 54.1% |
| EV/EBITDA | 50.17 - 80.43 | 60.20 | 30.9% |
| EPV | 35.21 - 47.27 | 41.24 | -10.4% |
| DDM - Stable | 44.97 - 124.98 | 84.97 | 84.7% |
| DDM - Multi | 59.29 - 128.44 | 81.17 | 76.5% |
| Market Cap (mil) | 527.16 |
| Beta | 1.21 |
| Outstanding shares (mil) | 11.46 |
| Enterprise Value (mil) | 567.82 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.31% |
| Cost of Debt | 4.78% |
| WACC | 8.69% |