MYRG
MYR Group Inc
Price:  
172.35 
USD
Volume:  
443,816.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MYRG Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of MYR Group Inc (MYRG) is 304.79 USD. This MYRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 172.35 USD, the upside of MYR Group Inc is %.

The range of the Intrinsic Value is 207.27 - 593.51 USD

172.35 USD
Stock Price
304.79 USD
Intrinsic Value
Intrinsic Value Details

MYRG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 207.27 - 593.51 304.79 76.8%
DCF (Growth 10y) 314.41 - 871.57 455.93 164.5%
DCF (EBITDA 5y) 264.33 - 300.74 281.89 63.6%
DCF (EBITDA 10y) 351.80 - 436.76 391.58 127.2%
Fair Value 136.93 - 136.93 136.93 -20.55%
P/E 94.86 - 164.79 130.67 -24.2%
EV/EBITDA 104.41 - 182.35 139.04 -19.3%
EPV 43.13 - 60.03 51.58 -70.1%
DDM - Stable 56.42 - 208.08 132.25 -23.3%
DDM - Multi 215.97 - 621.49 320.83 86.2%

MYRG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,879.97
Beta 0.75
Outstanding shares (mil) 16.71
Enterprise Value (mil) 2,914.40
Market risk premium 4.60%
Cost of Equity 8.08%
Cost of Debt 11.59%
WACC 8.09%