The Discounted Cash Flow (DCF) valuation of Mercury Systems Inc (MRCY) is 11.86 USD. With the latest stock price at 72.81 USD, the upside of Mercury Systems Inc based on DCF is -83.7%.
Based on the latest price of 72.81 USD and our DCF valuation, Mercury Systems Inc (MRCY) is a sell. selling MRCY stocks now will result in a potential gain of 83.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.6% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.62 - 32.98 | 11.86 |
| Upside | -92.3% - -54.7% | -83.7% |