The Discounted Cash Flow (DCF) valuation of Mercury Systems Inc (MRCY) is 5.31 USD. With the latest stock price at 35.34 USD, the upside of Mercury Systems Inc based on DCF is -85.0%.
Range | Selected | |
WACC / Discount Rate | 6.2% - 8.1% | 7.2% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | 0.47 - 25.70 | 5.31 |
Upside | -98.7% - -27.3% | -85.0% |