The Discounted Cash Flow (DCF) valuation of Mercury Systems Inc (MRCY) is (34.26) USD. With the latest stock price at 37.87 USD, the upside of Mercury Systems Inc based on DCF is -190.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 10.2% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (75.07) - (24.75) | (34.26) |
| Upside | -298.2% - -165.4% | -190.5% |