MRCY
Mercury Systems Inc
Price:  
29.31 
USD
Volume:  
666,444.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRCY Intrinsic Value

%
Upside

As of 2024-02-28, the Intrinsic Value of Mercury Systems Inc (MRCY) is 14.48 USD. This MRCY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.31 USD, the upside of Mercury Systems Inc is %.

The range of the Intrinsic Value is 6.13 - 54.80 USD

29.31 USD
Stock Price
14.48 USD
Intrinsic Value
Intrinsic Value Details

MRCY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.13 - 54.80 14.48 -50.6%
DCF (Growth 10y) 20.16 - 119.88 37.32 27.3%
DCF (EBITDA 5y) 21.44 - 36.15 26.84 -8.4%
DCF (EBITDA 10y) 36.18 - 62.87 46.11 57.3%
Fair Value -7.19 - -7.19 -7.19 -124.54%
P/E (33.35) - (38.38) (37.37) -227.5%
EV/EBITDA (6.01) - 10.19 1.72 -94.1%
EPV 16.51 - 24.97 20.74 -29.2%
DDM - Stable (16.26) - (104.29) (60.27) -305.6%
DDM - Multi 13.00 - 66.19 21.88 -25.3%

MRCY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,737.50
Beta 0.70
Outstanding shares (mil) 59.28
Enterprise Value (mil) 2,185.35
Market risk premium 4.60%
Cost of Equity 7.72%
Cost of Debt 7.00%
WACC 7.15%