As of 2024-12-11, the Intrinsic Value of Montrose Environmental Group Inc (MEG) is
16.88 USD. This MEG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.47 USD, the upside of Montrose Environmental Group Inc is
2.50%.
The range of the Intrinsic Value is 8.51 - 43.43 USD
16.88 USD
Intrinsic Value
MEG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.51 - 43.43 |
16.88 |
2.5% |
| DCF (Growth 10y) |
32.42 - 117.64 |
52.93 |
221.4% |
| DCF (EBITDA 5y) |
11.15 - 17.69 |
13.53 |
-17.9% |
| DCF (EBITDA 10y) |
25.84 - 39.63 |
31.15 |
89.1% |
| Fair Value |
-5.18 - -5.18 |
-5.18 |
-131.45% |
| P/E |
(6.88) - (14.40) |
(10.39) |
-163.1% |
| EV/EBITDA |
(4.82) - 3.37 |
(1.14) |
-106.9% |
| EPV |
10.73 - 17.13 |
13.93 |
-15.4% |
| DDM - Stable |
(9.64) - (32.55) |
(21.10) |
-228.1% |
| DDM - Multi |
16.20 - 42.88 |
23.56 |
43.0% |
MEG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
564.92 |
| Beta |
0.94 |
| Outstanding shares (mil) |
34.30 |
| Enterprise Value (mil) |
815.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.19% |
| Cost of Debt |
5.86% |
| WACC |
8.33% |