MWA
Mueller Water Products Inc
Price:  
24.53 
USD
Volume:  
1,150,037.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MWA Intrinsic Value

22.00 %
Upside

What is the intrinsic value of MWA?

As of 2025-05-31, the Intrinsic Value of Mueller Water Products Inc (MWA) is 29.93 USD. This MWA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.53 USD, the upside of Mueller Water Products Inc is 22.00%.

The range of the Intrinsic Value is 21.50 - 50.26 USD

Is MWA undervalued or overvalued?

Based on its market price of 24.53 USD and our intrinsic valuation, Mueller Water Products Inc (MWA) is undervalued by 22.00%.

24.53 USD
Stock Price
29.93 USD
Intrinsic Value
Intrinsic Value Details

MWA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.50 - 50.26 29.93 22.0%
DCF (Growth 10y) 25.97 - 57.05 35.16 43.3%
DCF (EBITDA 5y) 26.51 - 33.30 30.76 25.4%
DCF (EBITDA 10y) 29.98 - 39.86 35.45 44.5%
Fair Value 12.24 - 12.24 12.24 -50.09%
P/E 26.31 - 33.58 30.04 22.4%
EV/EBITDA 21.07 - 32.96 26.26 7.1%
EPV 7.18 - 9.76 8.47 -65.5%
DDM - Stable 7.62 - 22.34 14.98 -38.9%
DDM - Multi 16.18 - 36.25 22.31 -9.1%

MWA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,841.40
Beta 1.18
Outstanding shares (mil) 156.60
Enterprise Value (mil) 3,962.70
Market risk premium 4.60%
Cost of Equity 9.57%
Cost of Debt 4.25%
WACC 8.91%