Discounted Cash Flow
Mistras Group, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $719.2m | $24.7m | $53.3m | 3.4% | $0.85 |
| 2017 | $701.0m (-2.5%) | $-2.2m (-108.8%) | $35.9m (-32.5%) | -0.3% (-109.1%) | $-0.08 (-109.4%) |
| 2018 | $742.4m (5.9%) | $6.8m (414.3%) | $21.1m (-41.3%) | 0.9% (396.8%) | $0.24 (400.0%) |
| 2019 | $748.6m (0.8%) | $6.1m (-11.4%) | $37.1m (75.8%) | 0.8% (-12.1%) | $0.21 (-12.5%) |
| 2020 | $592.6m (-20.8%) | $-99.5m (-1741.3%) | $52.4m (41.4%) | -16.8% (-2173.4%) | $-3.41 (-1723.8%) |
| 2021 | $677.1m (14.3%) | $3.9m (103.9%) | $24.1m (-54.0%) | 0.6% (103.4%) | $0.13 (103.8%) |
| 2022 | $687.4m (1.5%) | $6.5m (68.4%) | $13.8m (-42.7%) | 0.9% (65.9%) | $0.22 (69.2%) |
| 2023 | $705.5m (2.6%) | $-17.5m (-368.5%) | $5.9m (-57.3%) | -2.5% (-361.7%) | $-0.58 (-363.6%) |
| 2024 | $729.6m (3.4%) | $19.0m (208.6%) | $32.2m (446.8%) | 2.6% (205.0%) | $0.61 (205.2%) |
| 2025 | $724.0m (-0.8%) | $16.8m (-11.2%) | $8.3m (-74.2%) | 2.3% (-10.5%) | $0.54 (-11.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.