investorscraft@gmail.com

Intrinsic Value of Myers Industries, Inc. (MYE)

Previous Close$15.42
Intrinsic Value
Upside potential
Previous Close
$15.42

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

Myers Industries, Inc. operates as a diversified manufacturing and distribution company, primarily serving the industrial, commercial, and consumer markets. The company generates revenue through two key segments: Material Handling and Distribution. Its Material Handling segment produces plastic and metal products such as reusable containers, pallets, and storage solutions, catering to sectors like agriculture, automotive, and food processing. The Distribution segment focuses on aftermarket tools, equipment, and supplies for tire service and automotive repair. Myers Industries leverages its broad product portfolio and established distribution networks to maintain a competitive position in niche markets. The company’s ability to provide durable, cost-effective solutions enhances its appeal to industrial and commercial clients, while its focus on innovation and operational efficiency supports long-term market relevance. With a decentralized operational model, Myers Industries adapts to regional demands, reinforcing its presence in North America and select international markets.

Revenue Profitability And Efficiency

In FY 2024, Myers Industries reported revenue of $836.3 million, reflecting its steady market presence. Net income stood at $7.2 million, with diluted EPS of $0.19, indicating modest profitability. Operating cash flow was robust at $79.3 million, supported by efficient working capital management. Capital expenditures totaled $24.4 million, suggesting disciplined reinvestment in operations. The company’s ability to generate cash underscores its operational resilience despite margin pressures.

Earnings Power And Capital Efficiency

Myers Industries demonstrates moderate earnings power, with net income margins remaining thin at approximately 0.9%. The company’s operating cash flow of $79.3 million highlights its ability to convert revenue into cash, though capital efficiency could improve given higher debt levels. Free cash flow, after accounting for capital expenditures, was $54.9 million, providing flexibility for debt servicing and potential reinvestment in growth initiatives.

Balance Sheet And Financial Health

The company’s balance sheet shows $32.2 million in cash and equivalents against total debt of $413.9 million, indicating a leveraged position. The debt-to-equity ratio suggests reliance on borrowing, though operating cash flow provides some coverage. Shareholders’ equity remains stable, supported by retained earnings. Myers Industries’ financial health hinges on maintaining liquidity and managing debt obligations amid economic fluctuations.

Growth Trends And Dividend Policy

Revenue growth has been steady, though net income volatility reflects cost pressures. The company’s dividend policy, with a payout of $0.54 per share, signals commitment to shareholder returns but may limit reinvestment capacity. Future growth may depend on operational improvements and strategic acquisitions, as organic expansion faces challenges in competitive markets.

Valuation And Market Expectations

Trading at a modest earnings multiple, Myers Industries’ valuation reflects its niche market position and mixed profitability. Investors likely anticipate margin improvement and debt reduction as key value drivers. The stock’s performance may hinge on execution of cost-saving initiatives and market share gains in core segments.

Strategic Advantages And Outlook

Myers Industries benefits from a diversified product portfolio and established distribution channels, though its leveraged balance sheet poses risks. The outlook depends on operational efficiency gains and strategic investments in higher-margin products. Macroeconomic conditions and raw material costs will influence near-term performance, but the company’s adaptability positions it for long-term resilience.

Sources

10-K filings, company investor relations

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