What is Myr Group Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Myr Group Inc.'s reported free cash flow gives $352.88 per share. The share price was $272.81 on November 10, 2026, 23% 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% | $211.17 | -23% |
| Base | 10.0% | 9.0% | $352.88 | +29% |
| Bull | 15.0% | 8.0% | $617.20 | +126% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $457.35 | $489.56 | $528.94 | $578.15 | $641.43 |
| 8.0% | $379.15 | $400.04 | $424.73 | $454.35 | $490.56 |
| 9.0% | $322.12 | $336.40 | $352.88 | $372.11 | $394.83 |
| 10.0% | $278.77 | $288.92 | $300.44 | $313.59 | $328.77 |
| 11.0% | $244.76 | $252.21 | $260.53 | $269.89 | $280.50 |
Where the presets come from
Base: years 1 to 5 grow at Myr Group Inc.'s revenue growth rate over the last 5 fiscal years (10.2% 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