The Discounted Cash Flow (DCF) valuation of Minerals Technologies Inc (MTX) is 89.74 USD. With the latest stock price at 58.18 USD, the upside of Minerals Technologies Inc based on DCF is 54.2%.

Is MTX a buy or a sell?

Based on the latest price of 58.18 USD and our DCF valuation, Minerals Technologies Inc (MTX) is a buy. Buying MTX stocks now will result in a potential gain of 54.2%.

	Range	Selected
WACC / Discount Rate	7.5% - 9.0%	8.3%
Long-term Growth Rate	1.0% - 3.0%	2.0%
Fair Price	68.79 - 126.83	89.74
Upside	18.2% - 118.0%	54.2%

58.18 USD

Stock Price

89.74 USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

MTX DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	2,118	2,246	2,354	2,428	2,573	2,625
% Growth	2%	6%	5%	3%	6%	2%

Cost of goods sold	(1,571)	(1,665)	(1,745)	(1,800)	(1,908)	(1,946)
% of Revenue	74%	74%	74%	74%	74%	74%

Selling, G&A expenses	(227)	(241)	(252)	(260)	(276)	(281)
% of Revenue	11%	11%	11%	11%	11%	11%

Research & Development	(23)	(24)	(26)	(26)	(28)	(28)
% of Revenue	1%	1%	1%	1%	1%	1%

Net interest & other expenses	(74)	(78)	(82)	(85)	(90)	(92)
% of Revenue	3%	3%	3%	3%	3%	3%

Tax expense	(59)	(49)	(51)	(52)	(56)	(57)
Tax rate	27%	20%	20%	20%	20%	20%

Net profit	164	188	198	204	216	220
% Margin	8%	8%	8%	8%	8%	8%