MEC - NYSE
Mayville Engineering Company, Inc.
$32.51
+0.62%Mayville Engineering Company, Inc., together with its subsidiaries, operates as a contract manufacturer that serves the heavy and medium duty commercial vehicle, construction and access equipment, powersports, agriculture, military, and other end markets in the United States. The company provides a range of prototyping and tooling, production fabrication, coating, assembly, and aftermarket components. It also supplies engineered components to original equipment manufacturers. The company was founded in 1945 and is headquartered in Mayville, Wisconsin.
At a Glance
Live SnapshotMayville Engineering Company, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $19.3M | $9.6M | $4.8M | $2.4M | $1.2M | $602.5K | $301.3K | $150.6K | $75.3K | $37.7K |
| Maintenance CapEx | -$1.2M | -$582.4K | -$291.2K | -$145.6K | -$72.8K | -$36.4K | -$18.2K | -$9.1K | -$4.6K | -$2.3K |
| Owner Earnings | $18.1M | $9.1M | $4.5M | $2.3M | $1.1M | $566.1K | $283.1K | $141.5K | $70.8K | $35.4K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $16.8M | $7.8M | $3.6M | $1.7M | $770.6K | $356.8K | $165.2K | $76.5K | $35.4K | $16.4K |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.