Mueller Water Products, Inc.

Mueller Water Products, Inc.

MWAยทNYSE

$25.18

+1.0%
IndustrialsIndustrial - Machinery

Mueller Water Products Inc. manufactures and markets products and services used in the transmission, distribution, and measurement of water in North America and internationally. Its products and services are used by municipalities, and the residential and non-residential construction industries. It operates through two segments, Infrastructure and Technologies. The company's Infrastructure segment manufactures and sells valves for water and gas systems, including iron gate, butterfly, tapping, check, knife, plug, automatic control, and ball valves; and dry-barrel and wet-barrel fire hydrants and service brass products, as well as a line of pipe repair products, such as clamps and couplings used to repair leaks. This segment offers its products under Canada Valve, Centurion, Ez-Max, Hydro Gate, Hydro-Guard, HYMAX, HYMAX VERSA, Jones, Krausz, Milliken, Mueller, Pratt, Pratt Industrial, Repamax, Repaflex, and Singer brands. Its Technologies segment offers residential and commercial water metering, water leak detection and pipe condition assessment products, systems, and services. It offers products under Echologics, Echoshore, ePulse, Hersey, LeakFinderRT, LeakFinderST, LeakListener, LeakTuner, Mi.Echo, Mi.Data, Mi.Hydrant, Mi.Net, Mueller Systems, and Sentryx brands. The company was founded in 1857 and is headquartered in Atlanta, Georgia.

At a Glance

Live Snapshot
Market Cap$3.94B
EPS1.2300
P/E Ratio20.47
Earnings Date08/03/2026
Mueller Water Products, Inc.

Mueller Water Products, Inc. Fair Value Envelope

MWA ยท NYSE

Our analysis suggests that MWA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $25.18, this represents a potential HIDDEN relative to our calculated worth for Mueller Water Products, Inc..

Intrinsic Value
Current Price: $25.18

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.4B
+ Cash & Equivalents$431.5M
Firm Value$1.9B
- Debt$451.6M
Equity Value$1.4B
/ Shares Outstanding156,331,004B
DCF Value$9
OVERVALUED BY 64%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$197.1M
$177.1M
$159.1M
$143.0M
$128.5M
$115.5M
$103.8M
$93.3M
$83.8M
$75.3M
Maintenance CapEx
-$8.5M
-$7.6M
-$6.9M
-$6.2M
-$5.5M
-$5.0M
-$4.5M
-$4.0M
-$3.6M
-$3.2M
Owner Earnings
$188.6M
$169.5M
$152.3M
$136.8M
$123.0M
$110.5M
$99.3M
$89.2M
$80.2M
$72.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$174.6M
$145.3M
$120.9M
$100.6M
$83.7M
$69.6M
$57.9M
$48.2M
$40.1M
$33.4M
Terminal Value represents 39.4% of Enterprise Value