DCF Calculator

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

Mirion Technologies, Inc. (MIR)

Industrials | Industrial - Machinery

Today's Price

$16.21

Today's Fair Value

$1.45 -91.05%

Margin of Safety

-1017.93%

Projected Value (5Y)

$2.34 -85.56%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.76% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 24.18% | CAGR (5y): 12.5%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 103.27x)

Discount Rate