DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Mistras Group, Inc. (MG)

Industrials | Security & Protection Services

Today's Price

$20.99

Today's Fair Value

$12.59 -40.02%

Margin of Safety

-66.72%

Projected Value (5Y)

$20.28 -3.38%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.06% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.83% | CAGR (5y): 1.92%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.2x)

Discount Rate