$112.08
Below FV▲ +85.3% against the close used
Model range $49.76 – $151.89
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$49.76Fair value$112.08Bull$151.89
FairClose
52-week traded range
52W low $48.4852W high $70.42
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Mueller Industries closed at $60.48, 46.0% below the consensus fair value of $112.08 drawn from 9 valuation models.
Financial DNA score 80/100 — Exceptional. P/E of 8.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$122.19
+102.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$49.76
-17.7%
√(22.5 × EPS × BVPS)
EPS=6.86, BVPS=16.04 · outside Graham range (P/E 8.8, P/B 3.8) — asset-light, treat as a rough floor
P/E Fair Value
$137.20
+126.9%
EPS × 20x (sector P/E)
EPS=6.86, Sector P/E=20x
Peter Lynch (PEG)
$89.11
+47.3%
EPS × Growth% (PEG = 1 is fair)
EPS=6.86, g=13%
EV/EBITDA
$151.89
+151.1%
(EBITDA × 16.5x − Net Debt) ÷ Shares
EBITDA=1.03B
Dividend Discount (DDM)
$53.89
-10.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1, r=10%, g=8%
Book Value (P/B)
$62.45
+3.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16.04, ROE=21.6%, g=6%, r=10%
Reverse DCF
$60.48
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.1% | Historical: 13%
Margin of Safety
$77.29
+27.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=103.05, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.