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