MYR GROUP INC. (MYRG)
Water, Sewer, Pipeline, Comm & Power Line Construction · Industrials · $7.0B
Intrinsic Value (Consensus)
$102.83
Current Price
$446.77
Margin of Safety
-77%
77% Above Intrinsic Value
Value: $103
Price: $447
Valuation Model Estimates
Current Price: $446.77
DCF (Discounted Cash Flow)
$699.42
Graham Number
$84.78
Earnings Power Value
$73.11
Relative Value (P/E)
$150.60
Dividend Discount Model
Not applicable
—
Consensus Value
$102.83
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%.
Health Score
B
69
Profitability
22/25
Strength
24/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $7.53
- EPS (Forward)
- $9.04
- Book Value
- $42.42
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 17.9%
- Debt/Equity
- 9%
- Revenue Growth
- 8.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- 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