MEC
Mayville Engineering Company Inc
Price:  
16.75 
USD
Volume:  
157,760.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MEC Intrinsic Value

107.50 %
Upside

What is the intrinsic value of MEC?

As of 2025-07-03, the Intrinsic Value of Mayville Engineering Company Inc (MEC) is 34.76 USD. This MEC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.75 USD, the upside of Mayville Engineering Company Inc is 107.50%.

The range of the Intrinsic Value is 24.69 - 58.17 USD

Is MEC undervalued or overvalued?

Based on its market price of 16.75 USD and our intrinsic valuation, Mayville Engineering Company Inc (MEC) is undervalued by 107.50%.

16.75 USD
Stock Price
34.76 USD
Intrinsic Value
Intrinsic Value Details

MEC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.69 - 58.17 34.76 107.5%
DCF (Growth 10y) 31.89 - 71.20 43.84 161.7%
DCF (EBITDA 5y) 27.12 - 35.13 31.17 86.1%
DCF (EBITDA 10y) 33.09 - 46.03 39.21 134.1%
Fair Value 27.79 - 27.79 27.79 65.94%
P/E 16.99 - 20.92 18.29 9.2%
EV/EBITDA 15.70 - 26.31 21.10 26.0%
EPV 7.83 - 12.33 10.08 -39.8%
DDM - Stable 7.98 - 22.22 15.10 -9.9%
DDM - Multi 18.20 - 40.61 25.27 50.9%

MEC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 342.70
Beta 0.52
Outstanding shares (mil) 20.46
Enterprise Value (mil) 420.00
Market risk premium 4.60%
Cost of Equity 10.63%
Cost of Debt 10.08%
WACC 10.11%