
Mercury Systems Inc
NASDAQ:MRCY

Intrinsic Value
The intrinsic value of one
MRCY
stock under the Base Case scenario is
35.43
USD.
Compared to the current market price of 43.6 USD,
Mercury Systems Inc
is
Overvalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mercury Systems Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Mercury Systems Inc
Balance Sheet Decomposition
Mercury Systems Inc
Current Assets | 990.7m |
Cash & Short-Term Investments | 242.6m |
Receivables | 383.1m |
Other Current Assets | 365m |
Non-Current Assets | 1.4B |
PP&E | 168m |
Intangibles | 1.2B |
Other Non-Current Assets | 78.6m |
Free Cash Flow Analysis
Mercury Systems Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Mercury Systems Inc
Revenue
|
884.4m
USD
|
Cost of Revenue
|
-657.9m
USD
|
Gross Profit
|
226.5m
USD
|
Operating Expenses
|
-286.1m
USD
|
Operating Income
|
-59.7m
USD
|
Other Expenses
|
-30.8m
USD
|
Net Income
|
-90.5m
USD
|
MRCY Profitability Score
Profitability Due Diligence
Mercury Systems Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

Score
Mercury Systems Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
MRCY Solvency Score
Solvency Due Diligence
Mercury Systems Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Mercury Systems Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MRCY Price Targets Summary
Mercury Systems Inc
According to Wall Street analysts, the average 1-year price target for
MRCY
is 48.96 USD
with a low forecast of 30.3 USD and a high forecast of 60.9 USD.
Dividends
Current shareholder yield for MRCY is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MRCY
stock under the Base Case scenario is
35.43
USD.
Compared to the current market price of 43.6 USD,
Mercury Systems Inc
is
Overvalued by 19%.