Miller Industries, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-64.8% vs price
Base Case (Median)
-43.1% vs price
Bull Case (75th pct.)
-27.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $16.55 | -70.6% | High (40%) |
| PE Comparable | $23.03 | -59.1% | Medium (25%) |
| Growth Trajectory DCF | $13.61 | -75.8% | Medium (20%) |
| Graham Number | $32.02 | -43.1% | Medium (30%) |
| EV/EBITDA | $40.92 | -27.3% | Medium (20%) |
| EV/FCF | $196.96 | 250.0% | Medium (20%) |
| Earnings Power Value | $40.48 | -28.1% | Medium (50%) |
Based on 7 out of 8 methods, MLR appears overvalued at the current price of $56.27. The base case fair value of $32.02 implies 43.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.