MLR
Miller Industries Inc
Price:  
45.28 
USD
Volume:  
36,161.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MLR Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Miller Industries Inc (MLR) is 10.64 USD. This MLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.28 USD, the upside of Miller Industries Inc is %.

The range of the Intrinsic Value is 6.26 - 25.48 USD

45.28 USD
Stock Price
10.64 USD
Intrinsic Value
Intrinsic Value Details

MLR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.26 - 25.48 10.64 -76.5%
DCF (Growth 10y) 20.09 - 73.71 32.35 -28.6%
DCF (EBITDA 5y) 26.21 - 40.23 32.29 -28.7%
DCF (EBITDA 10y) 28.85 - 47.57 36.78 -18.8%
Fair Value 22.23 - 22.23 22.23 -50.91%
P/E 42.79 - 109.27 68.92 52.2%
EV/EBITDA 35.33 - 62.27 46.75 3.2%
EPV 13.45 - 20.25 16.85 -62.8%
DDM - Stable 43.65 - 181.38 112.51 148.5%
DDM - Multi 25.99 - 83.32 39.54 -12.7%

MLR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 518.46
Beta 0.45
Outstanding shares (mil) 11.45
Enterprise Value (mil) 551.66
Market risk premium 4.60%
Cost of Equity 8.17%
Cost of Debt 4.68%
WACC 7.81%