As of 2024-12-11, the Intrinsic Value of Myers Industries Inc (MYE) is
32.15 USD. This MYE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.08 USD, the upside of Myers Industries Inc is
166.10%.
The range of the Intrinsic Value is 22.11 - 52.94 USD
32.15 USD
Intrinsic Value
MYE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.11 - 52.94 |
32.15 |
166.1% |
| DCF (Growth 10y) |
25.76 - 55.41 |
35.50 |
193.8% |
| DCF (EBITDA 5y) |
19.27 - 25.97 |
22.27 |
84.4% |
| DCF (EBITDA 10y) |
23.37 - 31.80 |
27.14 |
124.6% |
| Fair Value |
10.36 - 10.36 |
10.36 |
-14.22% |
| P/E |
6.95 - 28.48 |
16.94 |
40.2% |
| EV/EBITDA |
11.45 - 16.54 |
12.92 |
7.0% |
| EPV |
7.29 - 12.23 |
9.76 |
-19.2% |
| DDM - Stable |
3.51 - 8.99 |
6.25 |
-48.3% |
| DDM - Multi |
26.76 - 48.10 |
33.93 |
180.9% |
MYE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
450.10 |
| Beta |
0.66 |
| Outstanding shares (mil) |
37.26 |
| Enterprise Value (mil) |
816.63 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.20% |
| Cost of Debt |
4.94% |
| WACC |
7.61% |