Mistras Group, Inc. (MG) DCF Valuation

Mistras Group, Inc. (MG) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

Mistras Group, Inc. (MG) 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:

Designed for accuracy, our (MG) DCF Calculator enables you to evaluate Mistras Group, Inc. valuation using actual financial data and offers complete flexibility to modify all essential parameters for improved projections.


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 748.6 592.6 677.1 687.4 705.5 701.2 696.9 692.7 688.5 684.3
Revenue Growth, % 0 -20.84 14.27 1.51 2.63 -0.60638 -0.60638 -0.60638 -0.60638 -0.60638
EBITDA 62.7 -65.5 53.1 53.1 32.2 24.5 24.3 24.2 24.0 23.9
EBITDA, % 8.37 -11.06 7.84 7.72 4.56 3.49 3.49 3.49 3.49 3.49
Depreciation 38.5 35.7 34.9 33.3 34.1 36.5 36.3 36.0 35.8 35.6
Depreciation, % 5.15 6.03 5.16 4.84 4.83 5.2 5.2 5.2 5.2 5.2
EBIT 24.1 -101.2 18.2 19.8 -1.9 -12.0 -11.9 -11.9 -11.8 -11.7
EBIT, % 3.22 -17.08 2.68 2.88 -0.26989 -1.71 -1.71 -1.71 -1.71 -1.71
Total Cash 15.0 25.8 24.1 20.5 17.6 21.6 21.5 21.3 21.2 21.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 136.0 107.6 109.5 123.7 132.8
Account Receivables, % 18.17 18.16 16.17 17.99 18.83
Inventories 13.4 13.1 12.7 13.6 15.3 14.1 14.0 13.9 13.8 13.7
Inventories, % 1.79 2.22 1.87 1.97 2.17 2 2 2 2 2
Accounts Payable 15.0 14.2 12.9 12.5 17.0 14.8 14.7 14.6 14.5 14.4
Accounts Payable, % 2.01 2.4 1.9 1.82 2.41 2.11 2.11 2.11 2.11 2.11
Capital Expenditure -22.9 -15.8 -19.3 -13.4 -23.6 -19.5 -19.3 -19.2 -19.1 -19.0
Capital Expenditure, % -3.06 -2.66 -2.85 -1.95 -3.35 -2.77 -2.77 -2.77 -2.77 -2.77
Tax Rate, % 6.49 6.49 6.49 6.49 6.49 6.49 6.49 6.49 6.49 6.49
EBITAT 14.0 -88.2 9.6 13.8 -1.8 -8.7 -8.6 -8.6 -8.5 -8.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -104.8 -40.4 22.5 18.4 2.3 14.9 9.0 9.0 8.9 8.9
WACC, % 8.57 9.51 8.41 8.96 9.72 9.03 9.03 9.03 9.03 9.03
PV UFCF
SUM PV UFCF 40.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 9
Terminal Value 166
Present Terminal Value 108
Enterprise Value 148
Net Debt 228
Equity Value -80
Diluted Shares Outstanding, MM 30
Equity Value Per Share -2.64

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.