The Discounted Cash Flow (DCF) valuation of Mercury Systems Inc (MRCY) is 11.79 USD. With the latest stock price at 75.54 USD, the upside of Mercury Systems Inc based on DCF is -84.4%.
Based on the latest price of 75.54 USD and our DCF valuation, Mercury Systems Inc (MRCY) is a sell. selling MRCY stocks now will result in a potential gain of 84.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.6% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.56 - 32.90 | 11.79 |
| Upside | -92.6% - -56.4% | -84.4% |