/
DCF Valuation
Base-case fair value
$13.56
Intrinsic $18.07 · 25% MOS
Current price: $17.65
Base-case summary
Our base-case DCF for Mirion Technologies, Inc. (MIR) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 24.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $89M in trailing free cash flow, this produces an intrinsic value of $18.07 per share. A 25% safety margin gives a fair value of $13.56, suggesting the stock is currently 23% overvalued against the $17.65 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$89M
Cash & equivalents
$398M
Total debt
$478M
Shares outstanding
245M