Mistras Group, Inc. (MG)
Services-Engineering Services · Technology · $337M
Intrinsic Value (Consensus)
$7.11
Current Price
$10.60
Margin of Safety
-32.9%
32.9% Above Intrinsic Value
Value: $7
Price: $11
Valuation Model Estimates
Current Price: $10.60
DCF (Discounted Cash Flow)
$3.31
Graham Number
$9.39
Earnings Power Value
$5.15
Relative Value (P/E)
$10.60
Dividend Discount Model
Not applicable
—
Consensus Value
$7.11
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.53
- EPS (Forward)
- $0.54
- Book Value
- $7.39
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 7.2%
- Debt/Equity
- 76%
- Revenue Growth
- -0.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance