Mueller Industries Inc
NYSE:MLI

Watchlist Manager
Mueller Industries Inc Logo
Mueller Industries Inc
NYSE:MLI
Watchlist
Price: 115.6 USD 2.5% Market Closed
Market Cap: 12.8B USD

Relative Value

The Relative Value of one MLI stock under the Base Case scenario is 80.83 USD. Compared to the current market price of 115.6 USD, Mueller Industries Inc is Overvalued by 30%.

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
80.83 USD
Overvaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
33
Median 3Y
1.9
Median 5Y
1.1
Industry
1.8
Forward
3
vs History
0
vs Industry
47
Median 3Y
11.5
Median 5Y
9.6
Industry
22.6
Forward
16.7
vs History
4
vs Industry
38
Median 3Y
9
Median 5Y
9.1
Industry
15.2
vs History
14
vs Industry
35
Median 3Y
9.8
Median 5Y
11.6
Industry
21.7
vs History
0
vs Industry
24
Median 3Y
2.6
Median 5Y
2.5
Industry
2
vs History
0
vs Industry
37
Median 3Y
1.6
Median 5Y
0.9
Industry
1.9
Forward
2.7
vs History
0
vs Industry
37
Median 3Y
5.6
Median 5Y
4.4
Industry
6.7
vs History
0
vs Industry
45
Median 3Y
7.2
Median 5Y
6.1
Industry
13
Forward
10.4
vs History
0
vs Industry
52
Median 3Y
7.6
Median 5Y
6.7
Industry
17.4
Forward
11
vs History
4
vs Industry
42
Median 3Y
7.2
Median 5Y
8.4
Industry
15.4
vs History
6
vs Industry
35
Median 3Y
7.9
Median 5Y
10.2
Industry
19.3
vs History
0
vs Industry
13
Median 3Y
3.4
Median 5Y
2.2
Industry
1.5

Multiples Across Competitors

MLI Competitors Multiples
Mueller Industries Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Mueller Industries Inc
NYSE:MLI
12.8B USD 3.1 17.1 12 13
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
110.3B USD 5.5 30.3 22.7 27.5
SE
Atlas Copco AB
STO:ATCO A
798.6B SEK 4.7 28.9 18.5 23.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
13T JPY 2.6 51.9 22.9 32
US
Barnes Group Inc
NYSE:B
75.5B USD 5.2 21.1 9 11.5
US
Illinois Tool Works Inc
NYSE:ITW
72.6B USD 4.6 24 17.7 19.4
CH
Schindler Holding AG
SIX:SCHP
31.8B CHF 2.9 32.2 18.6 23.2
SE
Sandvik AB
STO:SAND
370.9B SEK 3.1 25.1 14.3 19.6
FI
Kone Oyj
OMXH:KNEBV
31.3B EUR 2.8 32.9 19.1 23.7
JP
Fanuc Corp
TSE:6954
5.3T JPY 6.5 33.8 21.7 27.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Mueller Industries Inc
NYSE:MLI
Average EV/EBITDA: 15 636.1
12
12%
1
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.7
11%
2.1
SE
Atlas Copco AB
STO:ATCO A
18.5
3%
6.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
22.9
18%
1.3
US
Barnes Group Inc
NYSE:B
9
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
17.7
4%
4.4
CH
Schindler Holding AG
SIX:SCHP
18.6
8%
2.3
SE
Sandvik AB
STO:SAND
14.3
5%
2.9
FI
K
Kone Oyj
OMXH:KNEBV
19.1
9%
2.1
JP
Fanuc Corp
TSE:6954
21.7
10%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Mueller Industries Inc
NYSE:MLI
Average EV/EBIT: 19 126.4
13
11%
1.2
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
27.5
15%
1.8
SE
Atlas Copco AB
STO:ATCO A
23.3
3%
7.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
32
N/A N/A
US
Barnes Group Inc
NYSE:B
11.5
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.4
4%
4.8
CH
Schindler Holding AG
SIX:SCHP
23.2
10%
2.3
SE
Sandvik AB
STO:SAND
19.6
8%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
23.7
10%
2.4
JP
Fanuc Corp
TSE:6954
27.7
N/A N/A