DCF Calculator

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

Mercury Systems, Inc. (MRCY)

Industrials | Aerospace & Defense

Today's Price

$77.54

Today's Fair Value

$0.41 -99.47%

Margin of Safety

-18812.20%

Projected Value (5Y)

$0.66 -99.15%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.7% | CAGR (5y): -23.66%

Diluted Shares Growth Rate

Regression: 5.19% | CAGR (5y): 1.39%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 112.29x)

Discount Rate