The Discounted Cash Flow (DCF) valuation of Mistras Group Inc (MG) is 16.24 USD. With the latest stock price at 10.66 USD, the upside of Mistras Group Inc based on DCF is 52.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.9% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 8.76 - 39.85 | 16.24 |
| Upside | -17.8% - 273.8% | 52.4% |