Mueller Industries Inc
NYSE:MLI

Watchlist Manager
Mueller Industries Inc Logo
Mueller Industries Inc
NYSE:MLI
Watchlist
Price: 73.01 USD -1.31% Market Closed
Market Cap: 8.1B USD

Relative Value

The Relative Value of one MLI stock under the Base Case scenario is 45.93 USD. Compared to the current market price of 73.01 USD, Mueller Industries Inc is Overvalued by 37%.

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
45.93 USD
Overvaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
33
Median 3Y
1.2
Median 5Y
0.9
Industry
1.5
Forward
1.9
vs History
20
vs Industry
47
Median 3Y
6.9
Median 5Y
9.6
Industry
19.8
Forward
13.1
vs History
15
vs Industry
38
Median 3Y
7.5
Median 5Y
7.6
Industry
14.2
vs History
31
vs Industry
35
Median 3Y
8.6
Median 5Y
9.9
Industry
19.8
vs History
14
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
5.8
vs History
15
vs Industry
45
Median 3Y
4.4
Median 5Y
6.1
Industry
12
vs History
22
vs Industry
52
Median 3Y
4.6
Median 5Y
6.7
Industry
15.6
Forward
10.8
vs History
22
vs Industry
42
Median 3Y
6.4
Median 5Y
7.1
Industry
14.2
vs History
22
vs Industry
35
Median 3Y
7
Median 5Y
7.8
Industry
17.7
vs History
14
vs Industry
13
Median 3Y
2.4
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
8.3B USD 2.2 13.7 8.9 9.5
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
SE
Atlas Copco AB
STO:ATCO A
756.9B SEK 4.3 25.4 16.4 20.2
US
Parker-Hannifin Corp
NYSE:PH
77B USD 3.9 24.4 16.8 20.6
US
Illinois Tool Works Inc
NYSE:ITW
70.4B USD 4.4 20.2 16.4 18
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.2T JPY 1.9 36 17.8 26.1
US
Otis Worldwide Corp
NYSE:OTIS
36.8B USD 2.6 24 20.3 22.3
CH
Schindler Holding AG
SIX:SCHP
29.5B CHF 2.6 48.4 21.5 29.8
US
Ingersoll Rand Inc
NYSE:IR
30.2B USD 4.2 36 17.3 23
FI
Kone Oyj
OMXH:KNEBV
26.2B EUR 2.4 27.6 15.8 19.3
US
Xylem Inc
NYSE:XYL
28.2B USD 3.3 31.7 17.8 27.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Mueller Industries Inc
NYSE:MLI
Average EV/EBITDA: 15 635.4
8.9
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
16.4
6%
2.7
US
Parker-Hannifin Corp
NYSE:PH
16.8
8%
2.1
US
Illinois Tool Works Inc
NYSE:ITW
16.4
3%
5.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
17.8
19%
0.9
US
Otis Worldwide Corp
NYSE:OTIS
20.3
8%
2.5
CH
Schindler Holding AG
SIX:SCHP
21.5
13%
1.7
US
Ingersoll Rand Inc
NYSE:IR
17.3
10%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
15.8
10%
1.6
US
Xylem Inc
NYSE:XYL
17.8
12%
1.5