MUELLER INDUSTRIES INC (MLI)
Rolling Drawing & Extruding of Nonferrous Metals · Materials · $15.2B
Intrinsic Value (Consensus)
$131.95
Current Price
$137.20
Margin of Safety
-3.8%
3.8% Above Intrinsic Value
Value: $132
Price: $137
Valuation Model Estimates
Current Price: $137.20
DCF (Discounted Cash Flow)
$272.36
Graham Number
$66.94
Earnings Power Value
$66.60
Relative Value (P/E)
$137.20
Dividend Discount Model
$116.67
Consensus Value
$131.95
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $6.86
- EPS (Forward)
- $8.23
- Book Value
- $29.03
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 23.8%
- Debt/Equity
- 0%
- Revenue Growth
- 10.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance