US · MLR
Miller Industries, Inc.
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- Ooltewah, TN 37363
- Website
- millerind.com
Price · as of 2024-12-31
$47.83
Market cap 481.58M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $38.98 | -18.5% |
| Intrinsic Value(DCF) | $18.77 | -60.76% |
| Graham-Dodd Method(GD) | $49.58 | +3.66% |
| Graham Formula(GF) | $92.82 | +94.07% |
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 |
|---|---|---|---|---|---|
| 2010 | $10.57 | $46.01 | $0.00 | $15.43 | $36.17 |
| 2011 | $11.63 | $36.39 | $647.40 | $14.90 | $81.39 |
| 2012 | $11.71 | $112.91 | $17.04 | $9.49 | $0.00 |
| 2013 | $14.72 | $105.97 | $32.52 | $9.11 | $20.83 |
| 2014 | $17.56 | $68.61 | $17.69 | $11.48 | $38.49 |
| 2015 | $15.80 | $31.72 | $79.48 | $11.77 | $24.70 |
| 2016 | $19.67 | $18.76 | $218.05 | $13.83 | $33.09 |
| 2017 | $21.96 | $44.41 | $30.69 | $16.16 | $21.11 |
| 2018 | $29.00 | $22.67 | $177.28 | $22.98 | $68.88 |
| 2019 | $27.22 | $25.48 | $98.11 | $27.96 | $77.12 |
| 2020 | $40.62 | $40.73 | $0.00 | $26.02 | $0.00 |
| 2021 | $25.99 | $101.80 | $0.00 | $20.25 | $25.48 |
| 2022 | $30.03 | $288.80 | $0.00 | $22.80 | $45.51 |
| 2023 | $46.66 | $227.46 | $1,301.83 | $43.33 | $216.91 |
| 2024 | $46.92 | $38.98 | $952.73 | $49.58 | $92.82 |
AI valuation
Our deep-learning model estimates Miller Industries, Inc.'s (MLR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $38.98
- Current price
- $47.83
- AI upside
- -18.5%
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
$18.77
-60.76% upside
Graham-Dodd
$49.58
+3.66% upside
Graham Formula
$92.82
+94.07% 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 |
| MLR | Miller Industries, Inc. | $47.83 | 481.58M | -19% | -61% | +4% | +94% | 8.46 | 1.34 | 0.43 | 5.89 | 107.24 | 1.41 | 13.58% | 6.72% | 5.05% | 16.96% | 16.31% | 9.66% | 0.16 | 21.51 | 2.68 | 1.71 | 0.42 | 789.00% | 903.00% | -23386.00% | 0.28% | 0.09 | 0.37% | 1.62% | 13.70% | 2.16% | 6.85 | 381.05 | 0.46 | 4.65 |
| CPS | Cooper-Standard Holdings … | $38.44 | 677.97M | +120,896% | -61% | — | — | -0.90 | -8.02 | 0.24 | 8.47 | — | -2.65 | 11.72% | 3.90% | -0.15% | 713.00% | 4.56% | -41.84% | -15.12 | 0.93 | 1.30 | 0.98 | 5.20 | -9487.00% | 37.00% | -3719.00% | 2.43% | 0.09 | 1.73% | 0.00% | 0.00% | 0.00% | 16.23 | 106.72 | 0.63 | 1.67 |
| HLLY | Holley Inc. | $4.08 | 487.22M | +573% | -76% | — | -99% | -12.39 | 0.68 | 0.48 | 7.40 | — | -0.85 | 40.97% | 2.44% | -3.86% | -5.39% | 1.36% | -1.99% | 1.32 | 0.29 | 3.12 | 0.97 | 4.70 | -22500.00% | -871.00% | -5120.00% | 13.93% | 0.49 | 4.19% | 0.00% | 0.00% | 16.06% | 53.83 | 19.69 | 1.31 | 1.09 |
| INVZ | Innoviz Technologies Ltd. | $0.85 | 177.87M | +4,551% | +459,456% | — | — | -2.67 | 2.33 | 3.28 | -2.80 | — | 2.33 | 23.43% | -122.95% | -123.06% | -86.56% | -122.35% | -50.13% | 0.83 | — | 2.87 | 2.61 | -0.90 | -4035.00% | 12700.00% | -3608.00% | -28.75% | -1.52 | -93.96% | 0.00% | 0.00% | 0.00% | -2.56 | -3.33 | 3.15 | -6.99 |
| KRT | Karat Packaging Inc. | $24.65 | 495.45M | +46% | -55% | — | -26% | 18.03 | 3.57 | 1.32 | 9.63 | — | 3.66 | 38.88% | 8.93% | 7.09% | 19.91% | 15.71% | 10.80% | 0.60 | 17.79 | 3.47 | 1.87 | 1.00 | -859.00% | 419.00% | -31.00% | 7.90% | 1.03 | 24.11% | 5.58% | 100.60% | 5.58% | 15.59 | 13.41 | 1.39 | 5.16 |
| LEGH | Legacy Housing Corporatio… | $21.92 | 523.2M | +1,144% | -29% | +51% | -34% | 9.83 | 1.23 | 3.29 | 7.71 | 68.84 | 1.23 | 51.10% | 34.53% | 33.47% | 13.25% | 10.79% | 11.84% | 0.00 | 92.32 | 3.80 | 2.51 | 0.00 | 1429.00% | -262.00% | -22603.00% | 4.42% | 1.10 | 5.60% | 0.00% | 0.00% | 4.94% | 9.53 | 22.64 | 3.29 | 10.82 |
| MNRO | Monro, Inc. | $21.53 | 646.32M | +22% | -72% | — | — | -88.04 | 0.73 | 0.38 | 11.71 | — | -3.62 | 34.94% | 3.37% | -0.43% | -0.81% | 2.96% | -0.31% | 0.85 | 2.13 | 0.53 | 0.11 | 6.17 | -11930.00% | -638.00% | 585.00% | 23.13% | 0.25 | 8.83% | 7.65% | -673.10% | 28.75% | 23.94 | 9.14 | 0.81 | 1.42 |
| NATH | Nathan's Famous, Inc. | $100.58 | 411.82M | -19% | +7% | — | -13% | 17.66 | -25.70 | 2.86 | 11.96 | 79.24 | -24.78 | 35.08% | 24.63% | 16.21% | -97.20% | 222.63% | 46.96% | -3.39 | 8.89 | 2.69 | 2.53 | 0.74 | 2229.00% | 691.00% | 2705.00% | 5.89% | 1.51 | 208.07% | 1.93% | 34.00% | 5.99% | 12.40 | 18.09 | 3.05 | 9.47 |
| PSNY | Polestar Automotive Holdi… | $23.28 | 1.64B | +16% | -41% | — | +606% | -1.17 | -0.72 | 1.18 | -4.00 | -1.67 | -0.55 | -43.07% | -89.14% | -100.77% | 89.30% | -145.09% | -50.15% | -1.51 | -5.41 | 0.48 | 0.24 | -2.56 | 7018.00% | -1448.00% | -3363.00% | -56.04% | -0.21 | -108.35% | 0.00% | 0.00% | 0.00% | -3.68 | -4.95 | 3.28 | -3.89 |
| SCVL | Shoe Carnival, Inc. | $20.19 | 552.7M | +137% | -64% | +42% | +38% | 6.71 | 0.76 | 0.41 | 5.74 | — | 0.84 | 35.65% | 7.58% | 6.13% | 11.97% | 8.02% | 6.81% | 0.57 | 290.29 | 4.11 | 1.01 | 2.01 | 0.00% | 230.00% | 452.00% | 14.03% | 0.79 | 8.08% | 2.97% | 19.90% | 2.97% | 8.12 | 10.65 | 0.62 | 3.36 |
About Miller Industries, Inc.
Miller Industries, Inc., together with its subsidiaries, manufactures and sells towing and recovery equipment. The company offers wreckers that are used to recover and tow disabled vehicles and other equipment; and car carriers, which are specialized flatbed vehicles with hydraulic tilt mechanisms, which are used to transport new or disabled vehicles and other equipment. It also provides transport trailers for moving various vehicles for auto auctions, car dealerships, leasing companies, and other related applications. The company markets its products under the Century, Challenger, Holmes, Champion, Eagle, Titan, Jige, Boniface, Vulcan, and Chevron brands. Miller Industries, Inc. sells its products through independent distributors in the United States, Canada, Mexico, Europe, the Pacific Rim, the Middle East, South America, and Africa; and through prime contractors to governmental entities. The company was incorporated in 1990 and is based in Ooltewah, Tennessee.
- CEO
- William G. Miller
- Employees
- 1.69K
- Beta
- 1.27
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($18.77 ÷ $47.83) − 1 = -60.76% (DCF, example).