investorscraft@gmail.com

Intrinsic ValueMueller Water Products, Inc. (MWA)

Previous Close$27.07
Intrinsic Value
Upside potential
Previous Close
$27.07

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 Water Products, Inc. operates as a leading manufacturer and distributor of water infrastructure and flow control solutions, primarily serving municipal, residential, and industrial markets. The company’s core revenue model is driven by the sale of valves, hydrants, metering systems, and pipe repair products, which are critical for water distribution and wastewater management. Its diversified product portfolio positions it as a key supplier in the North American water infrastructure sector, benefiting from long-term demand tied to aging water systems and regulatory compliance. Mueller Water Products holds a competitive edge through its strong brand recognition, engineering expertise, and extensive distribution network. The company operates in a fragmented but essential industry, where reliability and technical support are key differentiators. Its market position is further reinforced by strategic partnerships with utilities and contractors, ensuring steady demand for its high-margin, mission-critical products. As infrastructure spending rises, the company is well-placed to capitalize on municipal upgrades and replacement cycles.

Revenue Profitability And Efficiency

For FY 2024, Mueller Water Products reported revenue of $1.31 billion, with net income of $115.9 million, reflecting a net margin of approximately 8.8%. Operating cash flow stood at $238.8 million, underscoring solid cash generation capabilities. Capital expenditures of $47.4 million indicate disciplined reinvestment, supporting both maintenance and growth initiatives. The company’s efficiency metrics suggest stable operational execution amid fluctuating input costs.

Earnings Power And Capital Efficiency

Diluted EPS of $0.74 demonstrates the company’s ability to translate top-line performance into shareholder returns. Strong operating cash flow relative to net income highlights effective working capital management. The balance between reinvestment and profitability suggests a focus on sustainable growth, with capital expenditures aligned to support long-term infrastructure demand.

Balance Sheet And Financial Health

Mueller Water Products maintains a robust balance sheet, with $309.9 million in cash and equivalents against total debt of $477.5 million, reflecting a manageable leverage profile. The liquidity position provides flexibility for strategic investments or debt reduction. The company’s financial health is further supported by consistent cash flow generation, reducing reliance on external financing.

Growth Trends And Dividend Policy

Revenue growth is likely tied to infrastructure investment trends, with municipal spending as a key driver. The company’s dividend of $0.265 per share signals a commitment to returning capital to shareholders, supported by stable cash flows. Future growth may hinge on market share gains and product innovation in water infrastructure solutions.

Valuation And Market Expectations

The market appears to value Mueller Water Products based on its steady cash flows and infrastructure-driven demand. Trading multiples likely reflect expectations of mid-single-digit growth, with potential upside from increased municipal spending. The company’s valuation is supported by its niche positioning and recurring revenue streams.

Strategic Advantages And Outlook

Mueller Water Products benefits from its entrenched market position, technical expertise, and essential product offerings. The outlook remains positive, driven by aging water infrastructure needs and regulatory tailwinds. Strategic initiatives focusing on efficiency and product innovation should sustain competitive advantages, though macroeconomic factors could influence near-term performance.

Sources

Company filings, CIK 0001350593

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