As of 2025-09-19, the Intrinsic Value of Mistras Group Inc (MG) is 36.01 USD. This MG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.83 USD, the upside of Mistras Group Inc is 266.30%.
The range of the Intrinsic Value is 25.25 - 59.68 USD
Based on its market price of 9.83 USD and our intrinsic valuation, Mistras Group Inc (MG) is undervalued by 266.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.25 - 59.68 | 36.01 | 266.3% |
| DCF (Growth 10y) | 36.68 - 79.09 | 50.01 | 408.8% |
| DCF (EBITDA 5y) | 27.97 - 36.57 | 31.30 | 218.4% |
| DCF (EBITDA 10y) | 36.71 - 48.57 | 41.48 | 321.9% |
| Fair Value | 1.81 - 1.81 | 1.81 | -81.57% |
| P/E | 8.76 - 20.00 | 13.23 | 34.6% |
| EV/EBITDA | 14.78 - 26.59 | 19.53 | 98.7% |
| EPV | 10.26 - 13.69 | 11.98 | 21.8% |
| DDM - Stable | 2.84 - 7.14 | 4.99 | -49.2% |
| DDM - Multi | 16.86 - 33.10 | 22.36 | 127.5% |
| Market Cap (mil) | 310.04 |
| Beta | 1.14 |
| Outstanding shares (mil) | 31.54 |
| Enterprise Value (mil) | 500.42 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.24% |
| Cost of Debt | 6.52% |
| WACC | 8.24% |