MG
Mistras Group Inc
Price:  
7.78 
USD
Volume:  
49,975.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MG Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Mistras Group Inc (MG) is 19.10 USD. This MG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.78 USD, the upside of Mistras Group Inc is %.

The range of the Intrinsic Value is 10.18 - 51.14 USD

7.78 USD
Stock Price
19.10 USD
Intrinsic Value
Intrinsic Value Details

MG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.18 - 51.14 19.10 145.5%
DCF (Growth 10y) 15.16 - 64.12 25.88 232.7%
DCF (EBITDA 5y) 8.74 - 14.58 12.12 55.8%
DCF (EBITDA 10y) 12.95 - 20.97 17.28 122.1%
Fair Value -1.85 - -1.85 -1.85 -123.81%
P/E (9.45) - (8.96) (9.29) -219.4%
EV/EBITDA 7.13 - 16.78 11.15 43.3%
EPV 9.98 - 15.08 12.53 61.0%
DDM - Stable (3.46) - (10.61) (7.03) -190.4%
DDM - Multi 4.94 - 11.98 7.02 -9.8%

MG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 240.95
Beta 0.86
Outstanding shares (mil) 30.97
Enterprise Value (mil) 438.58
Market risk premium 4.60%
Cost of Equity 8.82%
Cost of Debt 6.76%
WACC 6.92%