Mueller Water Products, Inc. (MWA)
Miscellaneous Fabricated Metal Products · Industrials · $3.8B
Intrinsic Value (Consensus)
$30.22
Current Price
$24.40
Margin of Safety
+23.9%
23.9% Below Intrinsic Value
Value: $30
Price: $24
Valuation Model Estimates
Current Price: $24.40
DCF (Discounted Cash Flow)
$55.06
Graham Number
$13.12
Earnings Power Value
$11.84
Relative Value (P/E)
$24.40
Dividend Discount Model
$46.67
Consensus Value
$30.22
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)
- $1.22
- EPS (Forward)
- $1.46
- Book Value
- $6.27
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 19.5%
- Debt/Equity
- 46%
- Revenue Growth
- 8.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance