Mirion Technologies, Inc. (MIR) DCF Valuation

Mirion Technologies, Inc. (MIR) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Mirion Technologies, Inc. (MIR) Bundle

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

TOTAL:

Looking to assess the intrinsic value of Mirion Technologies, Inc.? Our (MIR) DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and make more informed investment choices.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 440.1 478.2 322.1 717.8 800.9 976.3 1,190.1 1,450.7 1,768.3 2,155.5
Revenue Growth, % 0 8.66 -32.64 122.85 11.58 21.9 21.9 21.9 21.9 21.9
EBITDA 98.4 22.9 -19.2 -90.8 114.3 44.5 54.3 66.2 80.6 98.3
EBITDA, % 22.36 4.78 -5.96 -12.65 14.27 4.56 4.56 4.56 4.56 4.56
Depreciation 69.5 68.4 62.9 173.9 162.8 183.9 224.2 273.2 333.1 406.0
Depreciation, % 15.79 14.3 19.53 24.23 20.33 18.84 18.84 18.84 18.84 18.84
EBIT 28.9 -45.5 -82.1 -264.7 -48.5 -139.4 -169.9 -207.1 -252.4 -307.7
EBIT, % 6.57 -9.52 -25.49 -36.88 -6.06 -14.27 -14.27 -14.27 -14.27 -14.27
Total Cash .0 .4 84.0 77.8 134.1 104.9 127.9 155.9 190.1 231.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 213.7 225.6 230.4
Account Receivables, % 0 0 66.35 31.43 28.77
Inventories 89.3 90.2 123.6 143.3 144.1 225.5 274.9 335.1 408.4 497.9
Inventories, % 20.29 18.86 38.37 19.96 17.99 23.1 23.1 23.1 23.1 23.1
Accounts Payable .0 1.0 59.4 67.7 58.7 69.1 84.3 102.7 125.2 152.6
Accounts Payable, % 0.000144512611 0.20188 18.44 9.43 7.33 7.08 7.08 7.08 7.08 7.08
Capital Expenditure -16.5 -19.9 -17.6 -34.2 -37.1 -44.5 -54.2 -66.1 -80.5 -98.2
Capital Expenditure, % -3.75 -4.16 -5.46 -4.76 -4.63 -4.55 -4.55 -4.55 -4.55 -4.55
Tax Rate, % 7.98 7.98 7.98 7.98 7.98 7.98 7.98 7.98 7.98 7.98
EBITAT 28.9 -36.3 -74.4 -280.4 -44.6 -128.9 -157.1 -191.5 -233.4 -284.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -7.4 12.3 -217.8 -164.0 66.5 -77.1 -75.5 -92.0 -112.1 -136.7
WACC, % 8 7.7 7.86 8 7.88 7.89 7.89 7.89 7.89 7.89
PV UFCF
SUM PV UFCF -385.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -139
Terminal Value -2,367
Present Terminal Value -1,619
Enterprise Value -2,005
Net Debt 592
Equity Value -2,597
Diluted Shares Outstanding, MM 196
Equity Value Per Share -13.22

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MIR financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Mirion Technologies’ valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive Financial Data: Mirion Technologies’ historical financial statements and pre-filled projections.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: View Mirion Technologies’ intrinsic value update instantly.
  • Intuitive Visual Outputs: Dashboard graphs showcase valuation results and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the comprehensive Excel file featuring Mirion Technologies, Inc. (MIR) financial data.
  • Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose This Calculator for Mirion Technologies, Inc. (MIR)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Easily adjust parameters to suit your specific analysis needs.
  • Real-Time Feedback: Observe immediate updates to Mirion’s valuation as you modify inputs.
  • Pre-Loaded Data: Comes equipped with Mirion’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use Mirion Technologies, Inc. (MIR)?

  • Investors: Gain insights into the market with advanced analytics tailored for informed decision-making.
  • Financial Analysts: Enhance productivity with customizable financial models specific to the technology sector.
  • Consultants: Effortlessly modify presentations and reports to meet client needs in the radiation detection industry.
  • Tech Enthusiasts: Explore the latest innovations in radiation detection and measurement through practical applications.
  • Educators and Students: Utilize as a comprehensive resource for learning about technology and finance in academic settings.

What the Template Contains

  • Historical Data: Includes Mirion Technologies’ past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Mirion Technologies’ 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 Mirion Technologies’ financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.