Mercury Systems Inc (MRCY)

Market price: $78.14

6 valuation methods

• DCF (FCFF): $0.35 to $0.62 (midpoint $0.49)
• EV / EBITDA — mid-cycle: $7.83 to $29.44 (midpoint $16.83)
• EV / EBITDA: $14.00 to $62.58 (midpoint $25.47)
• EV / Gross Profit: $30.99 to $85.24 (midpoint $42.33)
• EV / Revenue: $31.11 to $122.89 (midpoint $61.35)
• P / B: $58.05 to $163.57 (midpoint $99.97)