MYR Group Inc. logo MYRG - MYR Group Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 9
HOLD 12
SELL 0
STRONG
SELL
0
| PRICE TARGET: $444.40 DETAILS
HIGH: $530.00
LOW: $375.00
MEDIAN: $422.00
CONSENSUS: $444.40
UPSIDE: 52.58%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 226.9% above fair value
Current Price $291.26
Bear Case $69.30 76.2% downside ($69.30 - $291.26) / $291.26 = -76.2% $4.95 × 14x
Fair Value $89.10 69.4% downside ($89.10 - $291.26) / $291.26 = -69.4% $4.95 × 18x
Bull Case $108.90 62.6% downside ($108.90 - $291.26) / $291.26 = -62.6% $4.95 × 22x

Adjust Assumptions

18.0x
4.95$

Key Value Driver

Through-cycle normalized EPS ($4.95)

Implied Market Multiple 58.8x

Plain-Language Summary

Using 7-year normalized EPS of $4.95 at a 18x cycle multiple, the base-case value is $89.10 per share. P/TBV cross-check: 9.6x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (21 analysts) $444.40
Analyst Range $375.00 – $530.00
Divergence from AlphaVal 80%

Warnings

Recent profits ($7.53/share) are 52% above the mid-cycle average ($4.95). Buying based on peak profits is the most common mistake with boom-and-bust businesses.
Price-to-book value of 9.6x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $444.40 (from 21 analysts). Our estimate is 80% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing