Mistras Group, Inc.

Mistras Group, Inc.

MGยทNYSE

$17.60

-2.4%
IndustrialsSecurity & Protection Services

Mistras Group, Inc. provides technology-enabled asset protection solutions worldwide. The company operates through three segments: Services, International, and Products and Systems. It offers non-destructive testing services; predictive maintenance assessments of fixed and rotating assets; inline inspection for pipelines; and develops enterprise inspection database management software and plant condition management software. The company also provides maintenance and light mechanical services, such as corrosion removal, mitigation and prevention, insulation installation and removal, electrical, heat tracing, industrial cleaning, pipefitting, and welding; engineering consulting services primarily for process equipment, technologies, and facilities; and utilizes scaffolding and rope access to access at-height and confined assets. In addition, it offers certified divers for subsea inspection and maintenance; unmanned aerial, land-based, and subsea systems for inspection applications; online condition-monitoring solutions; quality assurance and quality control solutions for new and existing metal and alloy components, materials, and composites. Further, the company designs and installs monitoring systems, as well as provides commissioning, training, reporting, technical support, and annual maintenance services; Web-based solutions; and custom-developed software. Additionally, it designs, manufactures, and sells acoustic emission sensors, instruments, and turnkey systems for monitoring and testing materials, pressure components, processes, and structures, as well as automated ultrasonic systems and scanners. The company serves oil and gas, commercial aerospace and defense, fossil and nuclear power, alternative and renewable energy, industrial, public infrastructure, petrochemical, transportation, and process industries, as well as research and engineering institutions. Mistras Group, Inc. was founded in 1978 and is headquartered in Princeton Junction, New Jersey.

At a Glance

Live Snapshot
Market Cap$559.97M
EPS0.5400
P/E Ratio32.59
Earnings Date08/04/2026
Mistras Group, Inc.

Mistras Group, Inc. Fair Value Envelope

MG ยท NYSE

Our analysis suggests that MG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $17.6, this represents a potential HIDDEN relative to our calculated worth for Mistras Group, Inc..

Intrinsic Value
Current Price: $17.6

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

Present Value$24.4M
+ Cash & Equivalents$28.0M
Firm Value$52.4M
- Debt$242.6M
Equity Value-$190.2M
/ Shares Outstanding31,538,050B
DCF Value-$6
OVERVALUED BY 134%

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
$16.5M
$8.2M
$4.1M
$2.1M
$1.0M
$515.3K
$257.7K
$128.8K
$64.4K
$32.2K
Maintenance CapEx
-$2.5M
-$1.2M
-$616.9K
-$308.4K
-$154.2K
-$77.1K
-$38.6K
-$19.3K
-$9.6K
-$4.8K
Owner Earnings
$14.0M
$7.0M
$3.5M
$1.8M
$876.4K
$438.2K
$219.1K
$109.6K
$54.8K
$27.4K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$13.0M
$6.0M
$2.8M
$1.3M
$596.5K
$276.2K
$127.8K
$59.2K
$27.4K
$12.7K
Terminal Value represents 0.9% of Enterprise Value