MLM · Martin Marietta Materials, Inc.
$616.062026-07-21Sector: Basic Materials; Industry: Construction Materials; Sub-Industry: Construction Materials
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$85
-86.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($49 · $101) Analysts Range ($556 · $785) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $6.8B | — | 23.6% | 22.8% | $1.2B | $2.2B | $3.4B | 8.6% | — | 11.6% | $10.6B | $19.35 | — |
| 2024.Q4 | $6.8B | 0.0% | 23.6% | 23.1% | $1.2B | −$1.7B | −$443MM | 9.3% | — | 9.9% | $14.3B | $19.35 | — |
| 2025.Q1 | $6.5B | -3.6% | 41.4% | 19.8% | $2.2B | −$3.8B | −$1.6B | 9.4% | — | 15.1% | $14.5B | $33.03 | — |
| 2025.Q4 | $6.5B | 0.0% | 41.4% | 19.4% | $2.2B | −$679MM | $1.5B | 9.3% | — | 14.7% | $15.3B | $33.03 | — |
| 2026.Q1 | $6.6B | 0.3% | 22.7% | 20.4% | $1.2B | −$294MM | $893MM | 9.2% | — | 7.5% | $16.4B | $41.95 | 25.0 |
| italics below = DCF projection · 10yr Rev CAGR: 6% |
| 2027.Q1 | $7.2B | +10.2% | 22.7% | 20.3% | $1.3B | −$849MM | $458MM | 9.0% | $421MM | 7.8% | $17.2B | $21.65 | 28.5 |
| 2028.Q1 | $7.7B | +6.9% | 21.4% | 20.3% | $1.3B | −$757MM | $559MM | 8.9% | $471MM | 7.5% | $18.0B | $21.80 | 28.3 |
| 2029.Q1 | $8.2B | +6.5% | 20.1% | 20.3% | $1.3B | −$956MM | $360MM | 8.9% | $278MM | 7.1% | $18.9B | $21.78 | 28.3 |
| 2030.Q1 | $8.7B | +6.2% | 18.7% | 20.2% | $1.3B | −$936MM | $369MM | 8.9% | $262MM | 6.7% | $19.9B | $21.60 | 28.5 |
| 2031.Q1 | $9.2B | +5.8% | 16.1% | 20.2% | $1.2B | −$971MM | $213MM | 8.8% | $139MM | 5.8% | $20.9B | $19.60 | 31.4 |
|
| Term. Yr+ | $12.2B | 4.1% | 16.1% | 20.0% | $1.6B | −$744MM | $817MM | 8.6% | $7.8B | 8.6% | — | — | — |
Active scenario IV: $85 (-86.2% vs market)