MYE
Myers Industries Inc
Price:  
14.36 
USD
Volume:  
408,867.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MYE Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of Myers Industries Inc (MYE) is 33.80 USD. This MYE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.36 USD, the upside of Myers Industries Inc is %.

The range of the Intrinsic Value is 23.74 - 53.72 USD

14.36 USD
Stock Price
33.80 USD
Intrinsic Value
Intrinsic Value Details

MYE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.74 - 53.72 33.80 135.4%
DCF (Growth 10y) 29.54 - 60.38 39.98 178.4%
DCF (EBITDA 5y) 22.11 - 31.39 27.10 88.7%
DCF (EBITDA 10y) 27.79 - 39.24 33.60 134.0%
Fair Value 26.45 - 26.45 26.45 84.22%
P/E 15.72 - 27.95 22.74 58.3%
EV/EBITDA 8.09 - 16.97 12.68 -11.7%
EPV 6.53 - 11.04 8.78 -38.8%
DDM - Stable 8.81 - 21.84 15.32 6.7%
DDM - Multi 25.91 - 47.87 33.43 132.8%

MYE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 533.90
Beta 0.72
Outstanding shares (mil) 37.18
Enterprise Value (mil) 910.87
Market risk premium 4.60%
Cost of Equity 8.38%
Cost of Debt 5.05%
WACC 7.88%