The Discounted Cash Flow (DCF) valuation of Mistras Group Inc (MG) is 21.44 USD. With the latest stock price at 9.98 USD, the upside of Mistras Group Inc based on DCF is 114.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.5% | 6.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 11.44 - 60.16 | 21.44 |
| Upside | 14.6% - 502.8% | 114.9% |