Discounted Cash Flow
Mirion Technologies, 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) |
|---|---|---|---|---|---|
| 2021 | $611.6m | $-158.3m | $30.4m | -25.9% | $-24.18 |
| 2022 | $717.8m (17.4%) | $-276.9m (-74.9%) | $5.2m (-82.9%) | -38.6% (-49.0%) | $-1.53 (93.7%) |
| 2023 | $800.9m (11.6%) | $-96.9m (65.0%) | $58.1m (1017.3%) | -12.1% (68.6%) | $-0.49 (68.0%) |
| 2024 | $860.8m (7.5%) | $-36.1m (62.7%) | $50.3m (-13.4%) | -4.2% (65.3%) | $-0.18 (63.3%) |
| 2025 | $925.4m (7.5%) | $28.8m (179.8%) | $106.9m (112.5%) | 3.1% (174.2%) | $0.13 (172.0%) |
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.