US · MYRG
MYR Group Inc.
- Sector
- Industrials · Engineering & Construction
- Headquarters
- Henderson, CO 80640
- Website
- myrgroup.com
Price · as of 2025-12-31
$433.49
Market cap 4.19B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $125.69 | -71.01% |
| Intrinsic Value(DCF) | $372.29 | -14.12% |
| Graham-Dodd Method(GD) | $72.58 | -83.26% |
| Graham Formula(GF) | $125.04 | -71.16% |
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 | $18.95 | $53.63 | $0.82 | $12.93 | $33.96 |
| 2012 | $24.07 | $44.68 | $173.63 | $18.61 | $58.66 |
| 2013 | $24.72 | $55.40 | $2.09 | $20.33 | $0.00 |
| 2014 | $29.29 | $70.64 | $1.01 | $21.92 | $21.89 |
| 2015 | $25.05 | $49.99 | $134.61 | $20.38 | $26.52 |
| 2016 | $41.94 | $39.62 | $0.00 | $18.91 | $19.29 |
| 2017 | $36.78 | $117.64 | $399.84 | $21.25 | $38.92 |
| 2018 | $35.39 | $842.58 | $181.97 | $25.66 | $32.01 |
| 2019 | $29.08 | $46.74 | $1,800.96 | $29.35 | $94.98 |
| 2020 | $73.59 | $60.60 | $1,287.02 | $39.38 | $57.61 |
| 2021 | $94.00 | $100.14 | $1,011.29 | $52.15 | $95.14 |
| 2022 | $120.06 | $83.39 | $929.54 | $51.39 | $137.53 |
| 2023 | $162.06 | $121.01 | $2,147.71 | $59.21 | $154.73 |
| 2024 | $112.67 | $70.59 | $58.57 | $38.79 | $1.23 |
| 2025 | $273.54 | $125.69 | $0.00 | $72.58 | $125.04 |
AI valuation
Our deep-learning model estimates MYR Group Inc.'s (MYRG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $125.69
- Current price
- $433.49
- AI upside
- -71.01%
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
$372.29
-14.12% upside
Graham-Dodd
$72.58
-83.26% upside
Graham Formula
$125.04
-71.16% 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 |
| MYRG | MYR Group Inc. | $433.49 | 4.19B | -71% | -14% | -83% | -71% | 36.19 | 6.49 | 1.17 | 19.45 | 11.62 | 9.07 | 11.59% | 4.56% | 3.24% | 18.78% | 18.39% | 7.36% | 0.16 | 29.45 | 1.33 | 0.96 | -0.21 | 31148.00% | 879.00% | 197744.00% | 5.42% | 0.41 | 34.90% | 0.00% | 0.00% | 5.62% | 25.43 | 18.25 | 1.16 | 5.80 |
| AGX | Argan, Inc. | $451.25 | 6.26B | -73% | -51% | -92% | -18% | 23.13 | 5.62 | 2.26 | 15.50 | 14.70 | 6.14 | 16.13% | 10.09% | 9.78% | 26.59% | -46.85% | 11.92% | 0.01 | — | 1.63 | 1.59 | -1.52 | 15732.00% | 5247.00% | 4110.00% | 8.14% | 0.35 | -111.30% | 0.92% | 21.40% | 1.00% | 16.49 | 9.03 | 1.66 | 4.77 |
| BRC | Brady Corporation | $92.34 | 4.36B | -5% | -67% | -82% | -12% | 18.14 | 2.88 | 2.27 | 12.10 | — | 8.37 | 50.27% | 15.63% | 12.50% | 16.76% | 17.80% | 11.65% | 0.13 | 49.85 | 1.88 | 1.23 | -0.06 | -321.00% | 1284.00% | -1231.00% | 4.48% | 0.55 | 14.47% | 1.33% | 24.10% | 2.81% | 14.44 | 22.24 | 2.26 | 6.39 |
| CAAP | Corporación América Airpo… | $28.50 | 4.65B | +49% | +591% | -40% | +136% | 10.27 | 2.12 | 1.57 | 3.85 | 56.67 | -1.63 | 33.03% | 24.26% | 15.34% | 27.00% | 12.51% | 7.32% | 0.85 | 4.16 | 1.27 | 1.13 | 0.79 | 1812.00% | 3166.00% | 1336.00% | 13.54% | 0.67 | 21.67% | 0.00% | 0.00% | 8.56% | 7.93 | 9.02 | 1.92 | 1.73 |
| ECG | Everus Construction Group… | $120.87 | 6.17B | -29% | +1,098% | -76% | +25% | 30.18 | 9.67 | 1.63 | 18.58 | 74.40 | 12.52 | 12.12% | 7.07% | 5.39% | 38.34% | 30.82% | 13.37% | 0.17 | 12.34 | 1.76 | 1.28 | -0.20 | 4057.00% | 3147.00% | -2180.00% | 1.48% | 0.21 | 14.23% | 0.00% | 0.00% | 5.62% | 22.76 | 66.94 | 1.61 | 6.78 |
| EXPO | Exponent, Inc. | $72.78 | 3.63B | -21% | +76% | — | -65% | 35.43 | 9.62 | 6.45 | 22.98 | — | 9.84 | 24.97% | 20.58% | 18.21% | 26.13% | 34.84% | 13.64% | 0.21 | — | 2.40 | 2.27 | -0.88 | -190.00% | 421.00% | -1109.00% | 3.26% | 0.74 | 49.44% | 1.64% | 58.10% | 4.22% | 30.19 | 29.56 | 6.21 | 8.67 |
| GFF | Griffon Corporation | $85.24 | 3.97B | -10% | -65% | — | -94% | 65.41 | 45.19 | 1.33 | 16.89 | — | -5.51 | 41.99% | 8.19% | 2.03% | 34.20% | 4.89% | 2.31% | 21.52 | 2.15 | 2.66 | 1.17 | 5.21 | -7423.00% | -395.00% | -171.00% | 9.08% | 1.06 | 17.94% | 1.19% | 77.70% | 9.63% | 23.44 | 15.93 | 1.92 | 3.21 |
| GVA | Granite Construction Inco… | $134.46 | 5.87B | -52% | +130% | -76% | -41% | 30.27 | 4.95 | 1.32 | 16.17 | 78.52 | 9.76 | 16.07% | 6.38% | 4.36% | 17.59% | 12.97% | 5.47% | 1.38 | 5.98 | 1.22 | 0.99 | 2.58 | 3855.00% | 1040.00% | 335.00% | 5.66% | 0.32 | 19.90% | 0.39% | 11.80% | 1.21% | 24.31 | 20.76 | 1.55 | 2.94 |
| HAYW | Hayward Holdings, Inc. | $16.00 | 3.47B | +140% | -58% | -60% | -36% | 22.84 | 2.17 | 3.08 | 10.52 | 88.08 | 6.26 | 48.00% | 20.79% | 13.51% | 10.05% | 11.23% | 4.94% | 0.01 | 4.64 | 2.94 | 2.10 | -1.08 | 2593.00% | 671.00% | 2022.00% | 6.52% | 0.79 | 13.24% | 0.00% | 0.00% | 31.79% | 13.18 | 13.62 | 2.74 | 2.55 |
| TPC | Tutor Perini Corporation | $75.37 | 3.98B | +9% | +2,812% | -42% | +135% | 14.58 | 3.18 | 0.70 | 10.21 | — | 4.08 | 11.68% | 4.18% | 4.80% | 22.60% | 27.09% | 5.66% | 0.01 | 4.22 | 1.27 | 0.60 | -2.33 | -14824.00% | 2811.00% | 6048.00% | 19.30% | 0.23 | 87.37% | 0.08% | 1.20% | 20.69% | 13.61 | 4.22 | 0.57 | 2.04 |
| VSEC | VSE Corporation | $227.07 | 4.69B | +36% | -61% | -78% | -88% | 88.07 | 3.27 | 4.24 | 4.22 | 364.88 | 9.39 | 0.00% | 96.48% | 4.81% | 4.41% | 58.04% | 2.84% | 0.04 | 52.20 | 3.76 | 1.10 | -0.02 | 2414.00% | 298.00% | -11103.00% | 0.12% | 0.11 | 0.40% | 0.00% | 0.00% | 10.07% | 4.37 | 822.06 | 4.22 | 7.75 |
About MYR Group Inc.
MYR Group Inc., through its subsidiaries, provides electrical construction services in the United States and Canada. It operates in two segments, Transmission and Distribution, and Commercial and Industrial. The Transmission and Distribution segment offers a range of services on electric transmission and distribution networks, and substation facilities, including design, engineering, procurement, construction, upgrade, maintenance, and repair services with primary focus on construction, maintenance, and repair to customers in the electric utility industry; and services, including construction and maintenance of high voltage transmission lines, substations, and lower voltage underground and overhead distribution systems, renewable power facilities, and limited gas construction services, as well as emergency restoration services in response to hurricane, ice, or other storm related damages. This segment serves as a prime contractor to customers, such as investor-owned utilities, cooperatives, private developers, government-funded utilities, independent power producers, independent transmission companies, industrial facility owners, and other contractors. The Commercial and Industrial segment provides a range of services, including design, installation, maintenance, and repair of commercial and industrial wiring; and installation of traffic networks, bridge, roadway, and tunnel lighting for airports, hospitals, data centers, hotels, stadiums, convention centers, renewable energy projects, manufacturing plants, processing facilities, waste-water treatment facilities, mining facilities, and transportation control and management systems. This segment serves general contractors, commercial and industrial facility owners, governmental agencies, and developers. The company was founded in 1891 and is headquartered in Henderson, Colorado.
- CEO
- Richard S. Swartz Jr.
- Employees
- 8.5K
- Beta
- 1.17
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($372.29 ÷ $433.49) − 1 = -14.12% (DCF, example).