MYE
Myers Industries Inc
Price:  
14.25 
USD
Volume:  
286,092.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MYE Intrinsic Value

60.90 %
Upside

What is the intrinsic value of MYE?

As of 2025-06-22, the Intrinsic Value of Myers Industries Inc (MYE) is 22.93 USD. This MYE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.25 USD, the upside of Myers Industries Inc is 60.90%.

The range of the Intrinsic Value is 12.43 - 56.31 USD

Is MYE undervalued or overvalued?

Based on its market price of 14.25 USD and our intrinsic valuation, Myers Industries Inc (MYE) is undervalued by 60.90%.

14.25 USD
Stock Price
22.93 USD
Intrinsic Value
Intrinsic Value Details

MYE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.43 - 56.31 22.93 60.9%
DCF (Growth 10y) 16.01 - 62.78 27.33 91.8%
DCF (EBITDA 5y) 11.69 - 18.52 14.48 1.6%
DCF (EBITDA 10y) 15.02 - 25.46 19.33 35.6%
Fair Value 1.40 - 1.40 1.40 -90.14%
P/E 4.59 - 9.19 6.85 -51.9%
EV/EBITDA 7.69 - 16.52 12.06 -15.4%
EPV 6.05 - 14.94 10.49 -26.4%
DDM - Stable 2.61 - 7.41 5.01 -64.9%
DDM - Multi 15.51 - 30.00 20.05 40.7%

MYE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 532.66
Beta 0.90
Outstanding shares (mil) 37.38
Enterprise Value (mil) 889.21
Market risk premium 4.60%
Cost of Equity 8.48%
Cost of Debt 11.60%
WACC 8.54%