Mirion Technologies, Inc.

Mirion Technologies, Inc.

MIRยทNYSE

$18.24

+0.94%
IndustrialsIndustrial - Machinery

Mirion Technologies, Inc. provides radiation detection, measurement, analysis, and monitoring products and services in the United States, Canada, the United Kingdom, France, Germany, Finland, China, Belgium, Netherlands, Estonia, and Japan. It operates through two segments, Medical and Industrial. The medical segment offers radiation oncology quality assurance and dosimetry solutions; patient safety solutions for diagnostic imaging and radiation therapy centers; radiation therapy quality assurance solutions for calibrating and verifying imaging and treatment accuracy; and radionuclide therapy products for nuclear medicine applications, such as shielding, product handling, medical imaging furniture, and rehabilitation products. This segment supports applications in medical diagnostics, cancer treatment, practitioner safety, and rehabilitation. The Industrial segment focuses on addressing critical radiation safety, measurement, and analysis applications; and provides personal radiation detection, identification equipment, and analysis tools. The company's products and solutions also include nuclear medicines, dosimeters, contamination and clearance monitors, reactor instrumentation and control equipment and systems, medical and industrial imaging systems and related accessories, alpha spectroscopy instruments, alpha/beta counting instruments, and gamma spectroscopy detector systems; and electrical penetration, cancer diagnostics, software, and other services. It serves hospitals, clinics and urgent care facilities, dental and veterinary offices, radiation treatment facilities, OEMs for radiation therapy, laboratories, military organizations, government agencies, industrial companies, power and utility companies, reactor design firms, and NPPs. The company was formerly known as Global Monitoring Systems, Inc. and changed its name to Mirion Technologies, Inc. in January 2006. Mirion Technologies, Inc. was incorporated in 2005 and is headquartered in Atlanta, Georgia.

At a Glance

Live Snapshot
Market Cap$4.46B
EPS0.1300
P/E Ratio140.31
Earnings Date07/30/2026
Mirion Technologies, Inc.

Mirion Technologies, Inc. Fair Value Envelope

MIR ยท NYSE

Our analysis suggests that MIR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $18.24, this represents a potential HIDDEN relative to our calculated worth for Mirion Technologies, Inc..

Intrinsic Value
Current Price: $18.24

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$1,236.7B
+ Cash & Equivalents$412.3M
Firm Value$1,237.1B
- Debt$1.3B
Equity Value$1,235.9B
/ Shares Outstanding221,640,882B
DCF Value$5.6K
UNDERVALUED BY 30470%

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
$286.6M
$573.2M
$1.1B
$2.3B
$4.6B
$9.2B
$18.3B
$36.7B
$73.4B
$146.7B
Maintenance CapEx
-$14.6M
-$29.1M
-$58.2M
-$116.5M
-$233.0M
-$465.9M
-$931.8M
-$1.9B
-$3.7B
-$7.5B
Owner Earnings
$272.0M
$544.1M
$1.1B
$2.2B
$4.4B
$8.7B
$17.4B
$34.8B
$69.6B
$139.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$251.9M
$466.5M
$863.8M
$1.6B
$3.0B
$5.5B
$10.2B
$18.8B
$34.8B
$64.5B
Terminal Value represents 88.7% of Enterprise Value