MYR Group 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.)
-77.8% vs price
Base Case (Median)
-56.2% vs price
Bull Case (75th pct.)
-33.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $18.24 | -94.6% | High (40%) |
| PE Comparable | $203.73 | -40.2% | Medium (25%) |
| Growth Trajectory DCF | $329.01 | -3.5% | Medium (20%) |
| Graham Number | $100.01 | -70.7% | High (80%) |
| EV/EBITDA | $149.23 | -56.2% | Medium (20%) |
| EV/FCF | $247.22 | -27.5% | Medium (20%) |
| Earnings Power Value | $51.07 | -85.0% | High (70%) |
Based on 7 out of 8 methods, MYRG appears overvalued at the current price of $340.78. The base case fair value of $149.23 implies 56.2% 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.