MWA
Mueller Water Products Inc
Price:  
18.18 
USD
Volume:  
1,116,794.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MWA Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Mueller Water Products Inc (MWA) is 20.50 USD. This MWA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.18 USD, the upside of Mueller Water Products Inc is %.

The range of the Intrinsic Value is 14.79 - 33.27 USD

18.18 USD
Stock Price
20.50 USD
Intrinsic Value
Intrinsic Value Details

MWA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.79 - 33.27 20.50 12.8%
DCF (Growth 10y) 18.82 - 39.71 25.34 39.4%
DCF (EBITDA 5y) 20.62 - 24.31 22.26 22.5%
DCF (EBITDA 10y) 23.52 - 29.77 26.32 44.8%
Fair Value 3.22 - 3.22 3.22 -82.28%
P/E 14.61 - 18.19 16.80 -7.6%
EV/EBITDA 16.97 - 20.42 18.17 -0.1%
EPV 4.07 - 5.69 4.88 -73.1%
DDM - Stable 4.97 - 13.43 9.20 -49.4%
DDM - Multi 11.68 - 23.92 15.63 -14.0%

MWA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,830.81
Beta 1.15
Outstanding shares (mil) 155.71
Enterprise Value (mil) 3,100.31
Market risk premium 4.60%
Cost of Equity 10.70%
Cost of Debt 4.66%
WACC 9.75%