As of 2024-12-14, the Intrinsic Value of MYR Group Inc (MYRG) is
286.66 USD. This MYRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 165.59 USD, the upside of MYR Group Inc is
73.10%.
The range of the Intrinsic Value is 188.55 - 616.74 USD
286.66 USD
Intrinsic Value
MYRG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
188.55 - 616.74 |
286.66 |
73.1% |
| DCF (Growth 10y) |
290.15 - 926.81 |
436.90 |
163.8% |
| DCF (EBITDA 5y) |
285.51 - 422.10 |
350.11 |
111.4% |
| DCF (EBITDA 10y) |
382.39 - 613.01 |
486.00 |
193.5% |
| Fair Value |
59.48 - 59.48 |
59.48 |
-64.08% |
| P/E |
60.29 - 183.47 |
115.59 |
-30.2% |
| EV/EBITDA |
78.56 - 235.36 |
156.31 |
-5.6% |
| EPV |
45.99 - 70.20 |
58.10 |
-64.9% |
| DDM - Stable |
23.02 - 96.70 |
59.86 |
-63.8% |
| DDM - Multi |
196.01 - 649.26 |
302.22 |
82.5% |
MYRG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,669.31 |
| Beta |
2.55 |
| Outstanding shares (mil) |
16.12 |
| Enterprise Value (mil) |
2,758.41 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.22% |
| Cost of Debt |
11.91% |
| WACC |
8.23% |