Mistras Group, Inc. (MG) DCF Valuation

Misstras Group ، Inc. (MG) DCF تقييم

US | Industrials | Security & Protection Services | NYSE
Mistras Group, Inc. (MG) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

Mistras Group, Inc. (MG) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

تُمكّنك حاسبة DCF (MG) التي تم تصميمها من أجل الدقة (MG) من تقييم تقييم Mistras Group ، Inc. باستخدام البيانات المالية الفعلية ويوفر مرونة كاملة لتعديل جميع المعلمات الأساسية للتوقعات المحسنة.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 592.6 677.1 687.4 705.5 729.6 769.5 811.5 855.8 902.5 951.8
Revenue Growth, % 0 14.27 1.51 2.63 3.43 5.46 5.46 5.46 5.46 5.46
EBITDA -65.5 53.1 53.1 32.2 50.7 24.7 26.0 27.4 28.9 30.5
EBITDA, % -11.06 7.84 7.72 4.56 6.95 3.2 3.2 3.2 3.2 3.2
Depreciation 35.7 34.9 33.3 34.1 9.4 34.1 35.9 37.9 40.0 42.2
Depreciation, % 6.03 5.16 4.84 4.83 1.29 4.43 4.43 4.43 4.43 4.43
EBIT -101.2 18.2 19.8 -1.9 41.3 -9.4 -9.9 -10.5 -11.1 -11.7
EBIT, % -17.08 2.68 2.88 -0.26989 5.66 -1.23 -1.23 -1.23 -1.23 -1.23
Total Cash 25.8 24.1 20.5 17.6 18.3 24.5 25.8 27.2 28.7 30.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 107.6 109.5 123.7 132.8 127.3
Account Receivables, % 18.16 16.17 17.99 18.83 17.44
Inventories 13.1 12.7 13.6 15.3 14.5 15.7 16.6 17.5 18.4 19.4
Inventories, % 2.22 1.87 1.97 2.17 1.99 2.04 2.04 2.04 2.04 2.04
Accounts Payable 14.2 12.9 12.5 17.0 11.1 15.5 16.3 17.2 18.2 19.2
Accounts Payable, % 2.4 1.9 1.82 2.41 1.53 2.01 2.01 2.01 2.01 2.01
Capital Expenditure -15.8 -19.3 -13.4 -23.6 -23.0 -21.5 -22.7 -23.9 -25.2 -26.6
Capital Expenditure, % -2.66 -2.85 -1.95 -3.35 -3.15 -2.79 -2.79 -2.79 -2.79 -2.79
Tax Rate, % 21.8 21.8 21.8 21.8 21.8 21.8 21.8 21.8 21.8 21.8
EBITAT -88.2 9.6 13.8 -1.8 32.3 -7.2 -7.6 -8.0 -8.4 -8.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -174.8 22.5 18.4 2.3 19.2 -.5 -1.8 -1.9 -2.0 -2.1
WACC, % 13.81 12.01 12.9 14.15 13.34 13.24 13.24 13.24 13.24 13.24
PV UFCF
SUM PV UFCF -5.4
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -2
Terminal Value -22
Present Terminal Value -12
Enterprise Value -17
Net Debt 14
Equity Value -31
Diluted Shares Outstanding, MM 32
Equity Value Per Share -0.98

What You Will Get

  • Real Mistras Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Mistras Group, Inc. (MG).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Mistras Group, Inc. (MG).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Mistras Group, Inc.'s (MG) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Mistras Group, Inc. (MG).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Mistras Group, Inc. (MG).

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as service revenue growth, operating margin, and capital investments.
  • Instant DCF Valuation: Automatically computes intrinsic value, net present value (NPV), and additional financial outputs.
  • High-Precision Calculations: Leverages Mistras Group's real-world financial data for accurate valuation results.
  • Simplified Scenario Testing: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Streamline your valuation process without the hassle of creating intricate models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template with Mistras Group, Inc.'s (MG) data included.
  • Step 2: Explore the pre-filled sheets and understand the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Mistras Group, Inc.'s (MG) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose Mistras Group, Inc. (MG) Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Mistras Group, Inc. (MG).
  • Flexible Parameters: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Mistras Group, Inc. (MG)’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for reliable analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on Mistras Group, Inc. (MG).

Who Should Use This Product?

  • Investors: Accurately assess Mistras Group, Inc.'s (MG) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Mistras Group, Inc. (MG).
  • Consultants: Easily customize the template for valuation reports tailored to clients interested in Mistras Group, Inc. (MG).
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like Mistras Group, Inc. (MG).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Mistras Group, Inc. (MG).

What the Template Contains

  • Historical Data: Includes Mistras Group, Inc.'s (MG) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Mistras Group, Inc.'s (MG) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Mistras Group, Inc.'s (MG) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.