What is Myers Industries Inc worth?
With the base-case assumptions below, a discounted cash flow model on Myers Industries Inc's reported free cash flow gives $37.88 per share. The share price was $27.95 on November 10, 2026, 26% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 5.0% | 10.0% | $20.71 | -26% |
| Base | 10.0% | 9.0% | $37.88 | +36% |
| Bull | 15.0% | 8.0% | $69.92 | +150% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $50.55 | $54.45 | $59.22 | $65.19 | $72.86 |
| 8.0% | $41.07 | $43.60 | $46.59 | $50.18 | $54.57 |
| 9.0% | $34.16 | $35.89 | $37.88 | $40.21 | $42.97 |
| 10.0% | $28.90 | $30.13 | $31.53 | $33.12 | $34.96 |
| 11.0% | $24.78 | $25.68 | $26.69 | $27.82 | $29.11 |
Where the presets come from
Base: years 1 to 5 grow at Myers Industries Inc's revenue growth rate over the last 5 fiscal years (10.1% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions