US · MLI
Mueller Industries, Inc.
- Sector
- Industrials · Manufacturing - Metal Fabrication
- Headquarters
- Collierville, TN 38017
- Website
- muellerindustries.com
Price · as of 2025-12-27
$133.03
Market cap 13.1B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $125.14 | -5.93% |
| Intrinsic Value(DCF) | $60.38 | -54.61% |
| Graham-Dodd Method(GD) | $42.94 | -67.72% |
| Graham Formula(GF) | $129.46 | -2.68% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $8.94 | $27.56 | $1.88 | $12.66 | $28.26 |
| 2012 | $10.80 | $28.55 | $0.00 | $4.13 | $0.00 |
| 2013 | $12.66 | $31.55 | $0.47 | $11.20 | $10.39 |
| 2014 | $13.95 | $30.35 | $0.00 | $8.06 | $15.49 |
| 2015 | $11.33 | $27.30 | $0.00 | $7.84 | $0.00 |
| 2016 | $13.57 | $29.39 | $0.47 | $8.35 | $5.26 |
| 2017 | $12.38 | $27.42 | $0.00 | $0.00 | $13.33 |
| 2018 | $14.71 | $24.26 | $0.12 | $5.11 | $16.80 |
| 2019 | $12.53 | $26.47 | $0.00 | $5.92 | $4.76 |
| 2020 | $19.39 | $30.57 | $0.00 | $8.70 | $8.49 |
| 2021 | $26.25 | $54.44 | $464.61 | $26.39 | $262.84 |
| 2022 | $34.42 | $68.45 | $406.15 | $36.65 | $79.59 |
| 2023 | $50.52 | $98.69 | $156.85 | $37.67 | $0.00 |
| 2024 | $81.14 | $105.32 | $21.88 | $37.26 | $97.16 |
| 2025 | $119.07 | $125.14 | $22.18 | $42.94 | $129.46 |
AI valuation
Our deep-learning model estimates Mueller Industries, Inc.'s (MLI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $125.14
- Current price
- $133.03
- AI upside
- -5.93%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$60.38
-54.61% upside
Graham-Dodd
$42.94
-67.72% upside
Graham Formula
$129.46
-2.68% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MLI | Mueller Industries, Inc. | $133.03 | 13.1B | -6% | -55% | -68% | -3% | 16.98 | 5.21 | 3.11 | 10.69 | 58.65 | 5.21 | 27.38% | 21.42% | 18.31% | 29.05% | 46.79% | 24.26% | 0.02 | 8289.37 | 5.92 | 4.52 | -1.21 | 2895.00% | 1087.00% | 2138.00% | 5.29% | 1.83 | 47.36% | 0.84% | 14.30% | 5.15% | 13.01 | 16.97 | 2.79 | 18.85 |
| ATI | ATI Inc. | $163.59 | 22.4B | -41% | -59% | -85% | -77% | 57.05 | 12.78 | 5.03 | 31.17 | 484.94 | 14.94 | 21.95% | 13.97% | 8.81% | 22.12% | 16.15% | 7.83% | 1.08 | 6.50 | 2.66 | 1.17 | 1.94 | 1176.00% | 516.00% | 9851.00% | 1.45% | 0.61 | 10.49% | 0.06% | 3.30% | 2.09% | 38.38 | 73.71 | 5.36 | 6.18 |
| BLD | TopBuild Corp. | $448.30 | 12.58B | -23% | -60% | -85% | -61% | 23.50 | 5.29 | 2.27 | 14.04 | — | -5.89 | 29.01% | 14.64% | 9.65% | 23.06% | 13.55% | 9.20% | 1.36 | 3.75 | 1.94 | 1.28 | 2.74 | -996.00% | 149.00% | -139.00% | 5.68% | 0.90 | 16.08% | 0.00% | 0.00% | 3.54% | 19.23 | 21.85 | 2.81 | 3.82 |
| BLDR | Builders FirstSource, Inc… | $104.29 | 11.53B | -1% | -62% | -79% | -96% | 25.45 | 2.54 | 0.73 | 12.01 | — | -11.43 | 30.39% | 5.18% | 2.86% | 10.06% | 7.30% | 3.99% | 1.30 | 2.87 | 1.86 | 1.08 | 3.97 | -5706.00% | -738.00% | -4281.00% | 7.71% | 0.77 | 9.33% | 0.00% | 0.00% | 3.74% | 21.04 | 19.38 | 1.09 | 2.71 |
| CNH | CNH Industrial N.V. | $12.30 | 15.39B | +156% | -58% | -65% | — | 30.17 | 1.98 | 0.85 | 13.90 | — | 5.01 | 31.53% | 15.50% | 2.82% | 6.61% | 6.53% | 1.19% | 3.44 | 1.89 | 342.64 | 291.53 | 8.40 | -5859.00% | -878.00% | 15512.00% | 12.96% | 27.89 | 6.34% | 2.16% | 65.30% | 5.02% | 13.88 | 19.51 | 2.15 | 1.78 |
| ERJ | Embraer S.A. | $64.52 | 11.85B | -17% | +318% | -59% | -15% | 26.40 | 3.04 | 1.46 | 9.63 | 22.34 | 16.35 | 18.03% | 10.44% | 5.51% | 12.10% | 11.98% | 3.14% | 0.85 | 3.14 | 1.47 | 0.75 | 1.03 | 11818.00% | 2138.00% | 11751.00% | 4.33% | 0.20 | 11.42% | 0.00% | 0.00% | 3.35% | 14.62 | 24.10 | 1.53 | 1.60 |
| HII | Huntington Ingalls Indust… | $444.52 | 17.44B | -36% | -57% | -87% | -45% | 29.47 | 3.51 | 1.43 | 16.68 | 287.73 | 10.31 | 12.70% | 4.87% | 4.85% | 12.42% | 6.45% | 4.86% | 0.62 | 5.79 | 1.13 | 1.04 | 1.96 | 1024.00% | 823.00% | 295385.00% | 4.45% | 0.39 | 10.81% | 1.19% | 35.20% | 2.34% | 33.23 | 25.45 | 1.62 | 3.17 |
| LECO | Lincoln Electric Holdings… | $287.05 | 15.8B | -36% | -56% | -90% | -56% | 30.56 | 10.82 | 3.76 | 20.46 | 212.88 | 10.82 | 36.36% | 17.58% | 12.30% | 37.22% | 24.29% | 14.27% | 0.88 | 14.43 | 1.82 | 0.89 | 1.19 | 1436.00% | 560.00% | 1074.00% | 3.36% | 0.69 | 22.63% | 1.06% | 32.30% | 3.18% | 22.70 | 31.62 | 3.99 | 6.16 |
| MAS | Masco Corporation | $71.62 | 14.58B | -6% | -61% | — | -74% | 18.01 | -78.43 | 1.93 | 12.56 | 677.18 | -14.39 | 35.53% | 16.82% | 10.71% | -347.64% | 39.22% | 15.86% | -18.47 | 12.59 | 1.81 | 1.06 | 2.02 | 266.00% | -340.00% | -452.00% | 5.94% | 0.65 | 35.33% | 1.79% | 32.20% | 5.70% | 13.66 | 20.07 | 2.30 | 4.08 |
| STRL | Sterling Infrastructure, … | $428.13 | 13.15B | -34% | +579% | -85% | -45% | 42.69 | 11.93 | 5.31 | 26.08 | 318.02 | -420.96 | 22.09% | 16.64% | 11.65% | 32.32% | 39.74% | 13.27% | 0.32 | 20.94 | 1.01 | 0.87 | -0.08 | 1342.00% | 1769.00% | -1285.00% | 2.74% | 0.43 | 45.88% | 0.00% | 0.00% | 0.56% | 31.82 | 36.34 | 5.29 | 7.13 |
| WCC | WESCO International, Inc. | $289.50 | 14.09B | -16% | -59% | -78% | -30% | 22.79 | 2.91 | 0.62 | 14.91 | — | -180.79 | 20.31% | 5.24% | 2.72% | 12.85% | 8.47% | 4.07% | 1.49 | 3.19 | 2.20 | 1.21 | 4.77 | 0.00% | 776.00% | -9750.00% | 0.17% | 0.03 | 0.23% | 0.79% | 18.00% | 4.99% | 17.46 | 854.13 | 0.92 | 3.28 |
About Mueller Industries, Inc.
Mueller Industries, Inc. manufactures and sells copper, brass, aluminum, and plastic products in the United States, the United Kingdom, Canada, South Korea, the Middle East, China, and Mexico. It operates through three segments: Piping Systems, Industrial Metals, and Climate. The Piping Systems segment offers copper tubes, fittings, line sets, and pipe nipples; PEX plumbing and radiant systems; and plumbing-related fittings and plastic injection tooling. It also resells steel pipes, brass and plastic plumbing valves, malleable iron fittings and faucets, and plumbing specialties; and supplies water tubes. This segment sells its products to wholesalers in the plumbing and refrigeration markets, distributors to the manufactured housing and recreational vehicle industries, building material retailers, and air-conditioning original equipment manufacturers (OEMs). The Industrial Metals segment manufactures brass, bronze, and copper alloy rods; plumbing brass, valves, and fittings; cold-form aluminum and copper products; machining of aluminum, steel, brass, and cast iron impacts and castings; brass and aluminum forgings; brass, aluminum, and stainless-steel valves; fluid control solutions; and gas train assembles to OEMs in the industrial, construction, HVAC, plumbing, and refrigeration markets. The Climate segment offers valves, protection devices, and brass fittings for various OEMs in the commercial HVAC and refrigeration markets; high-pressure components and accessories for the air-conditioning and refrigeration markets; coaxial heat exchangers and twisted tubes for the HVAC, geothermal, refrigeration, swimming pool heat pump, marine, ice machine, commercial boiler, and heat reclamation markets; insulated HVAC flexible duct systems; and brazed manifolds, headers, and distributor assemblies. The company was founded in 1917 and is headquartered in Collierville, Tennessee.
- CEO
- Gregory L. Christopher
- Employees
- 5.17K
- Beta
- 1.02
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($60.38 ÷ $133.03) − 1 = -54.61% (DCF, example).