As of 2024-12-14, the Intrinsic Value of Mayville Engineering Company Inc (MEC) is
58.17 USD. This MEC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.29 USD, the upside of Mayville Engineering Company Inc is
236.40%.
The range of the Intrinsic Value is 35.85 - 140.87 USD
58.17 USD
Intrinsic Value
MEC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.85 - 140.87 |
58.17 |
236.4% |
| DCF (Growth 10y) |
63.02 - 230.45 |
98.77 |
471.3% |
| DCF (EBITDA 5y) |
37.65 - 49.25 |
44.91 |
159.7% |
| DCF (EBITDA 10y) |
58.49 - 80.03 |
70.61 |
308.4% |
| Fair Value |
13.14 - 13.14 |
13.14 |
-24.02% |
| P/E |
14.72 - 20.10 |
16.89 |
-2.3% |
| EV/EBITDA |
20.82 - 37.11 |
27.60 |
59.6% |
| EPV |
8.26 - 13.08 |
10.67 |
-38.3% |
| DDM - Stable |
6.26 - 32.42 |
19.34 |
11.8% |
| DDM - Multi |
31.76 - 129.66 |
51.23 |
196.3% |
MEC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
356.87 |
| Beta |
0.11 |
| Outstanding shares (mil) |
20.64 |
| Enterprise Value (mil) |
467.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.63% |
| Cost of Debt |
7.27% |
| WACC |
7.09% |