MYRG
MYR Group Inc
Price:  
166.99 
USD
Volume:  
180,783.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MYRG Intrinsic Value

-9.30 %
Upside

What is the intrinsic value of MYRG?

As of 2025-06-18, the Intrinsic Value of MYR Group Inc (MYRG) is 151.43 USD. This MYRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.99 USD, the upside of MYR Group Inc is -9.30%.

The range of the Intrinsic Value is 109.70 - 246.84 USD

Is MYRG undervalued or overvalued?

Based on its market price of 166.99 USD and our intrinsic valuation, MYR Group Inc (MYRG) is overvalued by 9.30%.

166.99 USD
Stock Price
151.43 USD
Intrinsic Value
Intrinsic Value Details

MYRG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 109.70 - 246.84 151.43 -9.3%
DCF (Growth 10y) 184.76 - 413.14 254.69 52.5%
DCF (EBITDA 5y) 245.82 - 326.60 295.60 77.0%
DCF (EBITDA 10y) 295.94 - 434.94 370.91 122.1%
Fair Value 18.30 - 18.30 18.30 -89.04%
P/E 52.97 - 109.11 83.27 -50.1%
EV/EBITDA 88.16 - 168.95 130.73 -21.7%
EPV 28.93 - 42.04 35.48 -78.8%
DDM - Stable 16.80 - 47.00 31.90 -80.9%
DDM - Multi 130.16 - 290.83 180.73 8.2%

MYRG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,591.68
Beta 1.86
Outstanding shares (mil) 15.52
Enterprise Value (mil) 2,670.63
Market risk premium 4.60%
Cost of Equity 10.29%
Cost of Debt 13.53%
WACC 10.27%