As of 2024-07-27, the Intrinsic Value of Mercury Systems Inc (MRCY) is
5.31 USD. This MRCY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.34 USD, the upside of Mercury Systems Inc is
%.
The range of the Intrinsic Value is 0.47 - 25.70 USD
MRCY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.47 - 25.70 |
5.31 |
-85.0% |
| DCF (Growth 10y) |
18.82 - 101.26 |
34.68 |
-1.9% |
| DCF (EBITDA 5y) |
14.32 - 26.37 |
22.10 |
-37.5% |
| DCF (EBITDA 10y) |
26.25 - 46.88 |
38.58 |
9.2% |
| Fair Value |
-11.38 - -11.38 |
-11.38 |
-132.20% |
| P/E |
(58.94) - (78.37) |
(71.34) |
-301.9% |
| EV/EBITDA |
(15.62) - 9.96 |
(4.96) |
-114.0% |
| EPV |
16.37 - 23.81 |
20.09 |
-43.2% |
| DDM - Stable |
(26.96) - (148.09) |
(87.52) |
-347.7% |
| DDM - Multi |
13.33 - 57.31 |
21.67 |
-38.7% |
MRCY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,097.43 |
| Beta |
0.58 |
| Outstanding shares (mil) |
59.35 |
| Enterprise Value (mil) |
2,571.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.65% |
| Cost of Debt |
7.00% |
| WACC |
7.16% |