As of 2024-07-27, the Intrinsic Value of Mueller Water Products Inc (MWA) is
22.21 USD. This MWA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 20.70 USD, the upside of Mueller Water Products Inc is
%.
The range of the Intrinsic Value is 16.06 - 35.94 USD
22.21 USD
Intrinsic Value
MWA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.06 - 35.94 |
22.21 |
7.3% |
| DCF (Growth 10y) |
20.48 - 42.91 |
27.48 |
32.7% |
| DCF (EBITDA 5y) |
22.19 - 26.95 |
24.65 |
19.1% |
| DCF (EBITDA 10y) |
25.52 - 32.73 |
29.06 |
40.4% |
| Fair Value |
3.22 - 3.22 |
3.22 |
-84.44% |
| P/E |
17.20 - 21.49 |
19.75 |
-4.6% |
| EV/EBITDA |
18.10 - 21.91 |
20.19 |
-2.5% |
| EPV |
4.38 - 5.92 |
5.15 |
-75.1% |
| DDM - Stable |
5.38 - 14.52 |
9.95 |
-51.9% |
| DDM - Multi |
12.75 - 25.94 |
17.02 |
-17.8% |
MWA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,223.20 |
| Beta |
1.07 |
| Outstanding shares (mil) |
155.71 |
| Enterprise Value (mil) |
3,492.70 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.18% |
| Cost of Debt |
4.66% |
| WACC |
9.35% |