Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: MYRG stock price vs KDP: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at KDP's multiple
Needs KDP P/E.
Implied fair value · at MYRG's multiple
Needs MYRG P/E.
Live quote
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: MYRG FY 2025 (ended Dec 31, 2025) · KDP FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
MYR GROUP INC. · implied price per share
Bear
$32.73
Base
$38.50
Bull
$44.28
Keurig Dr Pepper Inc. · implied price per share
Bear
$12.15
Base
$14.30
Bull
$16.44
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
0.10x
0.63x
Net debt / EBITDA
Leverage against operating earnings
-0.36x
3.45x
Cash and equivalents
Liquid reserves on the balance sheet
$150.16M
$1.03B
Total debt
Interest-bearing obligations outstanding
$63.59M
$16.14B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Live quote
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
Based on an earlier data snapshot. Review the filing dates below or refresh after signing in.
If you believe MYRG can sustain its higher ROIC and deliver materially better margin expansion than KDP, then hold or selectively buy; otherwise, reduce exposure because the current price sits far above both the implied price of $163.89 and the DCF range of $28.00-$37.88.
MYRG trades at a materially higher earnings and EBITDA multiple than KDP, while the model’s implied price is far below the current price. KDP-implied range also sits well below the market price, suggesting the stock is priced for a much stronger outcome than the comparison supports.
Supporting Metrics
