DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Mueller Water Products, Inc. (MWA)

Industrials | Industrial - Machinery

Today's Price

$21.91

Today's Fair Value

$36.32 +65.77%

Margin of Safety

+39.68%

Projected Value (5Y)

$58.49 +166.96%

Dividends Paid (5Y)

$1.72

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.16% | CAGR (5y): 17.4%

Diluted Shares Growth Rate

Regression: -0.41% | CAGR (5y): -0.14%

Dividend Growth Rate

Regression: 12.25% | CAGR (5y): 4.94%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.1x)

Discount Rate