Myers Industries, Inc.

Myers Industries, Inc.

MYEยทNYSE

$23.08

-1.1%
Consumer CyclicalPackaging & Containers

Myers Industries, Inc. engages in distribution of tire service supplies in Ohio. It operates through The Material Handling and Distribution segments. The Material Handling segment offers pallets, small parts bins, bulk shipping containers, OEM parts, storage, organization, and custom plastic products; injection molded, rotationally molded or blow molded products, consumer fuel containers and tanks for water, fuel, and waste handling. It serves industrial manufacturing, food processing, retail/wholesale products distribution, agriculture, automotive, recreational, and marine vehicles, healthcare, appliance, bakery, electronics, textiles, consumer markets, and other markets under Akro-Mils, Jamco, Buckhorn, Ameri-Kart, Scepter, Elkhart Plastics, and Trilogy Plastics brands directly, as well as through distributors. The Distribution segment engages in the distribution of tools, equipment, and supplies for tire, wheel, and undervehicle service on passenger, heavy truck, and off-road vehicles; and manufacture and sale of tire repair materials and custom rubber products, as well as reflective highway marking tapes. This segment serves retail and truck tire dealers, commercial auto and truck fleets, auto dealers, general service and repair centers, tire re-treaders, truck stop operations, and government agencies. The company was founded in 1933 and is headquartered in Akron, Ohio.

At a Glance

Live Snapshot
Market Cap$866.82M
EPS0.9300
P/E Ratio24.82
Earnings Date07/30/2026
Myers Industries, Inc.

Myers Industries, Inc. Fair Value Envelope

MYE ยท NYSE

Our analysis suggests that MYE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $23.08, this represents a potential HIDDEN relative to our calculated worth for Myers Industries, Inc..

Intrinsic Value
Current Price: $23.08

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$6.7B
+ Cash & Equivalents$45.1M
Firm Value$6.8B
- Debt$378.7M
Equity Value$6.4B
/ Shares Outstanding37,407,915B
DCF Value$171
UNDERVALUED BY 642%

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
$106.3M
$130.2M
$159.5M
$195.5M
$239.5M
$293.4M
$359.5M
$440.4M
$539.5M
$661.0M
Maintenance CapEx
-$4.8M
-$5.9M
-$7.2M
-$8.8M
-$10.8M
-$13.2M
-$16.2M
-$19.8M
-$24.3M
-$29.8M
Owner Earnings
$101.5M
$124.4M
$152.4M
$186.7M
$228.7M
$280.2M
$343.3M
$420.5M
$515.2M
$631.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$94.0M
$106.6M
$120.9M
$137.2M
$155.6M
$176.6M
$200.3M
$227.2M
$257.7M
$292.4M
Terminal Value represents 73.8% of Enterprise Value