What is the intrinsic value of MEC?

As of 2025-06-13, the Intrinsic Value of Mayville Engineering Company Inc (MEC) is 18.19 USD. This MEC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.75 USD, the upside of Mayville Engineering Company Inc is 23.40%.

The range of the Intrinsic Value is 12.41 - 32.65 USD

Is MEC undervalued or overvalued?

Based on its market price of 14.75 USD and our intrinsic valuation, Mayville Engineering Company Inc (MEC) is undervalued by 23.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	12.41 - 32.65	18.19	23.4%
DCF (Growth 10y)	15.55 - 38.24	22.10	49.8%
DCF (EBITDA 5y)	15.05 - 20.89	17.90	21.4%
DCF (EBITDA 10y)	17.12 - 25.13	20.84	41.3%
Fair Value	27.79 - 27.79	27.79	88.44%
P/E	14.19 - 19.70	15.29	3.7%
EV/EBITDA	14.17 - 22.47	18.76	27.2%
EPV	8.99 - 13.80	11.40	-22.7%
DDM - Stable	9.23 - 27.43	18.33	24.2%
DDM - Multi	9.90 - 23.34	13.96	-5.4%