MILLER INDUSTRIES INC /TN/ (MLR)
Truck & Bus Bodies · Industrials · $560M
Intrinsic Value (Consensus)
$29.55
Current Price
$49.11
Margin of Safety
-39.8%
39.8% Above Intrinsic Value
Value: $30
Price: $49
Valuation Model Estimates
Current Price: $49.11
DCF (Discounted Cash Flow)
$94.58
Graham Number
$29.83
Earnings Power Value
$19.22
Relative Value (P/E)
$39.60
Dividend Discount Model
$2.53
Consensus Value
$29.55
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Health Score
C
53
Profitability
18/25
Strength
24/25
Valuation
7/25
Growth
4/25
Financial Health Signals
Low debt — conservative balance sheet
High free cash flow yield (15.2%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.98
- EPS (Forward)
- $2.02
- Book Value
- $19.97
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 10.1%
- Debt/Equity
- 0%
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance