Mueller Industries Inc
NYSE:MLI

Watchlist Manager
Mueller Industries Inc Logo
Mueller Industries Inc
NYSE:MLI
Watchlist
Price: 73.93 USD -1.7% Market Closed
Market Cap: 8.2B USD

Relative Value

The Relative Value of one MLI stock under the Base Case scenario is 48.37 USD. Compared to the current market price of 73.93 USD, Mueller Industries Inc is Overvalued by 35%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MLI Relative Value
Base Case
48.37 USD
Overvaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
33
Median 3Y
1.3
Median 5Y
0.9
Industry
1.5
Forward
1.9
vs History
26
vs Industry
47
Median 3Y
7.5
Median 5Y
9.6
Industry
19.8
Forward
13
vs History
6
vs Industry
38
Median 3Y
7.5
Median 5Y
7.7
Industry
14.2
vs History
20
vs Industry
35
Median 3Y
9
Median 5Y
9.9
Industry
20
vs History
11
vs Industry
24
Median 3Y
2.3
Median 5Y
2.4
Industry
1.7
vs History
14
vs Industry
37
Median 3Y
1
Median 5Y
0.9
Industry
1.6
Forward
1.7
vs History
14
vs Industry
37
Median 3Y
3.5
Median 5Y
4.2
Industry
5.9
vs History
17
vs Industry
45
Median 3Y
4.4
Median 5Y
6.1
Industry
11.9
vs History
22
vs Industry
52
Median 3Y
4.6
Median 5Y
6.7
Industry
15.5
Forward
10.9
vs History
12
vs Industry
42
Median 3Y
6.4
Median 5Y
7.1
Industry
14.3
vs History
14
vs Industry
35
Median 3Y
7
Median 5Y
7.8
Industry
17.7
vs History
15
vs Industry
13
Median 3Y
2.6
Median 5Y
2.1
Industry
1.3

Multiples Across Competitors

MLI Competitors Multiples
Mueller Industries Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Mueller Industries Inc
NYSE:MLI
8.2B USD 2.1 13.1 8.7 9.4
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
79.1B USD 4 25 17.2 21.1
SE
Atlas Copco AB
STO:ATCO A
729.1B SEK 4.1 25 16 19.8
US
Illinois Tool Works Inc
NYSE:ITW
70.4B USD 4.5 20.9 17.1 18.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.4T JPY 1.9 36.6 18.1 26.5
CH
Schindler Holding AG
SIX:SCHP
31.8B CHF 2.8 33.5 17.8 22.5
US
Otis Worldwide Corp
NYSE:OTIS
38.1B USD 2.7 24.8 22.9 25.2
FI
Kone Oyj
OMXH:KNEBV
28.6B EUR 2.5 29.7 17.9 22.1
US
Ingersoll Rand Inc
NYSE:IR
30.7B USD 4.2 37.3 17.4 23.2
US
Xylem Inc
NYSE:XYL
29.4B USD 3.4 33 18.6 28.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Mueller Industries Inc
NYSE:MLI
Average EV/EBITDA: 15 635.6
8.7
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
17.2
8%
2.2
SE
Atlas Copco AB
STO:ATCO A
16
6%
2.7
US
Illinois Tool Works Inc
NYSE:ITW
17.1
3%
5.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
18.1
19%
1
CH
Schindler Holding AG
SIX:SCHP
17.8
8%
2.2
US
Otis Worldwide Corp
NYSE:OTIS
22.9
8%
2.9
FI
K
Kone Oyj
OMXH:KNEBV
17.9
10%
1.8
US
Ingersoll Rand Inc
NYSE:IR
17.4
10%
1.7
US
Xylem Inc
NYSE:XYL
18.6
12%
1.5