|
Market Closed -
NYSE
16:00:02 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 21.06 USD | -1.31% |
|
+0.57% | +66.48% |
| 09-18 | Mistras Group Shares Jump Following Agreement With H.I.G. Capital to Go Private in $866 Million Deal | MT |
| 09-18 | Mistras Group to Be Acquired by H.I.G. Capital for $20.35 a Share | MT |
Company Valuation: Mistras Group, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 218.9 | 147.4 | 222.2 | 281 | 399.1 | 670.8 | - | - |
| Change | - | -32.66% | 50.75% | 26.45% | 42.05% | 68.07% | - | - |
| Enterprise Value (EV) 1 | 397.3 | 147.4 | 394.9 | 432.3 | 549.1 | 782.9 | 727.9 | 670.8 |
| Change | - | -62.91% | 167.96% | 9.46% | 27.02% | 42.59% | -7.03% | -7.85% |
| P/E | 57.2x | 23.5x | -12.6x | 15.1x | 23.9x | 21.6x | 16.6x | 14.4x |
| PBR | - | - | - | 1.41x | 1.7x | 2.55x | 2.2x | - |
| PEG | - | 0.4x | 0x | -0x | -2x | 0.3x | 0.6x | 0.9x |
| Capitalization / Revenue | 0.32x | 0.21x | 0.31x | 0.39x | 0.55x | 0.9x | 0.85x | 0.82x |
| EV / Revenue | 0.59x | 0.21x | 0.56x | 0.59x | 0.76x | 1.05x | 0.92x | 0.82x |
| EV / EBITDA | 6.31x | 2.53x | 6x | 5.24x | 6.03x | 8.38x | 7.02x | 5.82x |
| EV / EBIT | 17.8x | 7.44x | 15.7x | 9.36x | 9.99x | 14.5x | 10.9x | 8.96x |
| EV / FCF | 16.5x | 10.7x | 67x | 13.4x | 66.1x | 21.7x | 16.4x | 14.8x |
| FCF Yield | 6.07% | 9.37% | 1.49% | 7.46% | 1.51% | 4.61% | 6.11% | 6.75% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.13 | 0.21 | -0.58 | 0.6 | 0.53 | 0.975 | 1.265 | 1.46 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 677.1 | 687.4 | 705.5 | 729.6 | 724 | 747.1 | 787.2 | 821.9 |
| EBITDA 1 | 62.98 | 58.15 | 65.8 | 82.46 | 91.11 | 93.4 | 103.6 | 115.3 |
| EBIT 1 | 22.3 | 19.81 | 25.23 | 46.2 | 54.97 | 53.85 | 66.72 | 74.9 |
| Net income 1 | 3.86 | 6.499 | -17.45 | 18.96 | 16.84 | 30.5 | 42.01 | 49.5 |
| Net Debt 1 | 178.5 | - | 172.8 | 151.3 | 150 | 112.2 | 57.14 | - |
| Reference price 2 | 7.43 | 4.93 | 7.32 | 9.06 | 12.65 | 21.06 | 21.06 | 21.06 |
| Nbr of stocks (in thousands) | 29,458 | 29,895 | 30,353 | 31,010 | 31,548 | 31,850 | - | - |
| Announcement Date | 3/9/22 | 3/8/23 | 3/6/24 | 3/5/25 | 3/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.6x | 1.05x | 8.38x | - | 671M | |
| 13.04x | 3.37x | 6.48x | 5.45% | 1,625B | |
| 12.44x | 1.81x | 5.96x | 3.49% | 401B | |
| 8.15x | 0.62x | 4.01x | 6.4% | 297B | |
| 7.89x | 0.92x | 4.05x | 3.29% | 272B | |
| 7.53x | 1.01x | 4.17x | 4.72% | 191B | |
| 6.09x | 1.68x | 2.69x | 7.49% | 151B | |
| 4.02x | 1.6x | 3.01x | 8.29% | 129B | |
| 7.5x | 0.81x | 1.97x | 3.78% | 98.99B | |
| 8.57x | 0.83x | 4.11x | 4.75% | 79.5B | |
| Average | 9.68x | 1.37x | 4.48x | 5.3% | 324.37B | |
| Weighted average by Cap. | 10.81x | 2.29x | 5.34x | 5.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MG Stock
- Valuation Mistras Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
