investorscraft@gmail.com

Intrinsic Value of MYR Group Inc. (MYRG)

Previous Close$183.66
Intrinsic Value
Upside potential
Previous Close
$183.66

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

MYR Group Inc. operates as a leading specialty contractor in the electrical infrastructure sector, serving utilities, renewable energy projects, and industrial clients across North America. The company specializes in transmission and distribution (T&D) systems, substation construction, and maintenance, positioning itself as a critical player in the modernization of aging grid infrastructure and the expansion of renewable energy integration. Its revenue model is project-based, with contracts ranging from short-term maintenance to multi-year construction projects, ensuring steady cash flow while maintaining flexibility to adapt to market demands. MYR Group differentiates itself through technical expertise, safety standards, and a decentralized operational structure that allows regional responsiveness. The company benefits from long-term tailwinds in grid resilience, electrification, and clean energy investments, though it faces cyclical exposure to utility capex cycles and competitive bidding pressures. Its market position is reinforced by a reputation for reliability in complex high-voltage projects, though margins remain sensitive to labor availability and material costs.

Revenue Profitability And Efficiency

MYR Group reported $3.36 billion in revenue for FY 2024, with net income of $30.3 million, reflecting thin margins (0.9% net margin) typical of the competitive contracting industry. Operating cash flow of $87.1 million and capital expenditures of $75.9 million suggest moderate reinvestment needs. The diluted EPS of $1.83 indicates modest earnings power relative to its revenue scale, with efficiency metrics likely constrained by project timing and cost pressures.

Earnings Power And Capital Efficiency

The company’s capital efficiency appears balanced, with operating cash flow covering capex but limited excess for shareholder returns. The absence of dividends aligns with industry norms for growth-focused contractors. ROIC likely trails larger industrial peers due to low-margin project work, though specialized expertise in T&D may support steadier returns than general contractors.

Balance Sheet And Financial Health

MYR Group maintains a conservative balance sheet with $3.5 million in cash and $120 million in total debt, suggesting manageable leverage. The debt level appears sustainable given steady cash generation, though liquidity is modest for its revenue scale. Working capital management is critical given the project-based model, with progress billings likely offsetting upfront costs.

Growth Trends And Dividend Policy

Growth is tied to utility infrastructure spending and renewable energy adoption, with revenue scalability offset by margin volatility. The company has not paid dividends, prioritizing operational flexibility and organic reinvestment. Backlog visibility and regulatory mandates for grid upgrades may support mid-single-digit revenue growth, though labor shortages could constrain expansion.

Valuation And Market Expectations

The stock’s valuation likely reflects expectations of steady utility capex growth rather than outsized earnings expansion. Trading multiples may align with niche contractors, discounting cyclical risks. Market pricing appears to balance long-term infrastructure needs against near-term margin pressures from inflation and competition.

Strategic Advantages And Outlook

MYR Group’s specialization in high-voltage T&D provides a defensible niche, with technical barriers to entry supporting pricing power. The outlook hinges on execution in renewable interconnection projects and grid hardening, though labor cost inflation remains a headwind. Strategic differentiation through safety and reliability could drive share gains in a fragmented market.

Sources

Company 10-K filings, Bloomberg financial data

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