investorscraft@gmail.com

Intrinsic Value of Mueller Industries, Inc. (MLI)

Previous Close$86.39
Intrinsic Value
Upside potential
Previous Close
$86.39

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mueller Industries, Inc. operates as a leading manufacturer of copper, brass, aluminum, and plastic products, serving diverse industries such as HVAC, plumbing, refrigeration, and industrial applications. The company generates revenue through the production and distribution of precision-engineered components, tubing, and fittings, leveraging its vertically integrated operations to maintain cost efficiency. Its market position is strengthened by a broad product portfolio, long-standing customer relationships, and a reputation for quality and reliability in highly competitive sectors. Mueller Industries benefits from its ability to adapt to fluctuating raw material costs and demand cycles, supported by a decentralized operational structure that enhances agility. The company’s focus on niche markets and value-added products allows it to sustain margins despite commodity price volatility. With a strong presence in North America and selective international expansion, Mueller Industries is well-positioned to capitalize on infrastructure and construction growth trends.

Revenue Profitability And Efficiency

Mueller Industries reported revenue of $3.77 billion for FY 2024, with net income of $604.9 million, reflecting robust profitability. Diluted EPS stood at $5.32, supported by efficient cost management and operational execution. Operating cash flow was strong at $645.9 million, while capital expenditures were modest at $80.2 million, indicating disciplined reinvestment. The company’s ability to convert revenue into cash underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income margin of approximately 16%, driven by product mix optimization and cost controls. Capital efficiency is further highlighted by its low debt levels and substantial cash reserves, enabling flexibility for strategic initiatives. Mueller Industries’ focus on high-margin segments and operational leverage enhances its return on invested capital, positioning it favorably against peers.

Balance Sheet And Financial Health

Mueller Industries maintains a strong balance sheet, with $1.04 billion in cash and equivalents and minimal total debt of $33.8 million, resulting in a net cash position. This financial health provides ample liquidity for growth, acquisitions, or shareholder returns. The company’s conservative leverage and high liquidity metrics underscore its resilience to economic downturns and ability to capitalize on opportunities.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by demand in construction and industrial markets. The company’s dividend policy reflects its commitment to returning capital, with a dividend per share of $0.85. While payout ratios remain low, Mueller Industries prioritizes reinvestment and opportunistic share repurchases, balancing growth with shareholder returns.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $5.32 EPS, Mueller Industries is valued for its earnings stability and cash generation. Market expectations likely factor in its ability to sustain margins amid commodity cycles and its strong balance sheet, though macroeconomic trends in construction and raw materials may influence near-term performance.

Strategic Advantages And Outlook

Mueller Industries’ strategic advantages include vertical integration, niche market focus, and operational agility. The outlook remains positive, supported by infrastructure spending and replacement demand in HVAC and plumbing. Risks include raw material price volatility, but the company’s financial strength and diversified product base provide a buffer against downturns.

Sources

10-K filing, company financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount