DCF Tool


Mueller Water Products Inc – Industrial Valve Manufacturing
mueller water products, inc. (nyse: mwa) is a leading manufacturer and marketer of products and services used in the transmission, distribution and measurement of water. our broad product and services portfolio includes engineered valves, fire hydrants, metering products and systems, leak detection and pipe condition assessment. we help municipalities increase operational efficiencies, improve customer service and prioritize capital spending, demonstrating why mueller water products is where intelligence meets infrastructuretm. visit us at www.muellerwaterproducts.com.
Analysis Results
Intrinsic Value $14.47
Latest Price $15.59
Relative Value 8% overvalued
Thoughts on this result? Let us know.
Cash Flow (Millions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 5.6%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 9.2%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 5.6%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (million) Present value (million)
2024 153 140
2025 162 136
2026 171 131
2027 180 127
2028 190 123
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 2710 million. This corresponds to a present value of 1600 million.

Intrinsic Value Per Share

The total present value of the projected cash flows is 656 million. Adding in the terminal value gives a total present value of 2260 million.

There are presently 156.0 million outstanding shares, so the intrinsic value per share is 14.47.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 706,800,000
Current Cash 160,300,000
Current Liabilities 218,800,000
Current Debt 700,000
Non-Cash Working Capital (NCWC) 328,400,000
Change in NCWC 35,100,000
EBIT 137,600,000
Tax Provision 23,500,000
Depreciation and Amortization 62,500,000
Capital Expenditure -47,600,000
Unlevered Free Cash Flow 157,933,944
Current Assets 680,000,000
Current Cash 146,500,000
Current Liabilities 241,000,000
Current Debt 800,000
Non-Cash Working Capital (NCWC) 293,300,000
Change in NCWC 86,200,000
EBIT 125,600,000
Tax Provision 22,000,000
Depreciation and Amortization 60,500,000
Capital Expenditure -54,700,000
Unlevered Free Cash Flow 189,575,659
Current Assets 653,700,000
Current Cash 227,500,000
Current Liabilities 220,100,000
Current Debt 1,000,000
Non-Cash Working Capital (NCWC) 207,100,000
Change in NCWC -11,300,000
EBIT 139,700,000
Tax Provision 24,500,000
Depreciation and Amortization 59,600,000
Capital Expenditure -62,700,000
Unlevered Free Cash Flow 89,234,141
Current Assets 581,200,000
Current Cash 208,900,000
Current Liabilities 155,000,000
Current Debt 1,100,000
Non-Cash Working Capital (NCWC) 218,400,000
Change in NCWC 5,800,000
EBIT 129,800,000
Tax Provision 22,100,000
Depreciation and Amortization 57,800,000
Capital Expenditure -67,700,000
Unlevered Free Cash Flow 95,215,621
Current Assets 566,900,000
Current Cash 176,700,000
Current Liabilities 178,500,000
Current Debt 900,000
Non-Cash Working Capital (NCWC) 212,600,000
Change in NCWC 40,600,000
EBIT 138,200,000
Tax Provision 18,300,000
Depreciation and Amortization 53,000,000
Capital Expenditure -86,600,000
Unlevered Free Cash Flow 114,357,804
Current Assets 685,500,000
Current Cash 347,100,000
Current Liabilities 167,100,000
Current Debt 700,000
Non-Cash Working Capital (NCWC) 172,000,000
Change in NCWC -600,000
EBIT 123,200,000
Tax Provision -9,900,000
Depreciation and Amortization 43,700,000
Capital Expenditure -55,700,000
Unlevered Free Cash Flow 110,600,000
Current Assets 670,300,000
Current Cash 361,700,000
Current Liabilities 141,600,000
Current Debt 5,600,000
Non-Cash Working Capital (NCWC) 172,600,000
Change in NCWC -64,800,000
EBIT 111,100,000
Tax Provision 24,200,000
Depreciation and Amortization 41,900,000
Capital Expenditure -40,600,000
Unlevered Free Cash Flow 13,350,063
Current Assets 612,300,000
Current Cash 195,000,000
Current Liabilities 185,800,000
Current Debt 5,900,000
Non-Cash Working Capital (NCWC) 237,400,000
Change in NCWC -37,100,000
EBIT 145,500,000
Tax Provision 33,100,000
Depreciation and Amortization 52,600,000
Capital Expenditure -39,400,000
Unlevered Free Cash Flow 71,950,000
Current Assets 549,500,000
Current Cash 113,100,000
Current Liabilities 168,000,000
Current Debt 6,100,000
Non-Cash Working Capital (NCWC) 274,500,000
Change in NCWC 9,900,000
EBIT 130,400,000
Tax Provision 19,800,000
Depreciation and Amortization 58,100,000
Capital Expenditure -37,500,000
Unlevered Free Cash Flow 109,974,556
Current Assets 623,900,000
Current Cash 161,100,000
Current Liabilities 244,400,000
Current Debt 46,200,000
Non-Cash Working Capital (NCWC) 264,600,000
Change in NCWC 600,000
EBIT 127,200,000
Tax Provision 18,000,000
Depreciation and Amortization 56,700,000
Capital Expenditure -36,900,000
Unlevered Free Cash Flow 116,448,979
Current Assets 569,400,000
Current Cash 123,600,000
Current Liabilities 183,100,000
Current Debt 1,300,000
Non-Cash Working Capital (NCWC) 264,000,000
Change in NCWC 24,400,000
EBIT 98,800,000
Tax Provision 8,800,000
Depreciation and Amortization 59,200,000
Capital Expenditure -35,600,000
Unlevered Free Cash Flow 127,129,411
Current Assets 489,900,000
Current Cash 83,000,000
Current Liabilities 168,400,000
Current Debt 1,100,000
Non-Cash Working Capital (NCWC) 239,600,000
Change in NCWC -104,100,000
EBIT 66,900,000
Tax Provision 7,900,000
Depreciation and Amortization 60,600,000
Capital Expenditure -31,400,000
Unlevered Free Cash Flow -15,900,000

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.