investorscraft@gmail.com

Intrinsic ValueMistras Group, Inc. (MG)

Previous Close$14.14
Intrinsic Value
Upside potential
Previous Close
$14.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mistras Group, Inc. operates in the asset protection solutions sector, providing technology-enabled services to industries such as oil and gas, aerospace, power generation, and transportation. The company specializes in non-destructive testing (NDT), inspection, and engineering services, ensuring structural integrity and regulatory compliance for critical infrastructure. Its revenue model is primarily service-based, with contracts spanning recurring maintenance, project-based inspections, and advanced data analytics. Mistras holds a competitive position as a trusted provider of mission-critical safety solutions, leveraging proprietary technologies and a global footprint to serve blue-chip clients. The company differentiates itself through integrated service offerings, combining traditional inspection methods with digital tools like predictive analytics and remote monitoring. This positions Mistras as a key enabler of operational reliability in high-risk industries where failure prevention is paramount. The company’s expertise in complex environments allows it to maintain long-term customer relationships and steady demand, though it faces competition from both specialized firms and in-house operator teams.

Revenue Profitability And Efficiency

Mistras Group reported revenue of $729.6 million for FY 2024, with net income of $18.96 million, reflecting a net margin of approximately 2.6%. Diluted EPS stood at $0.60. Operating cash flow was $50.1 million, while capital expenditures totaled $17.9 million, indicating disciplined reinvestment. The company’s ability to convert revenue into cash flow suggests moderate operational efficiency, though margins remain constrained by competitive pricing and project-based volatility.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring service contracts, which provide stable cash flows, albeit with modest profitability. Capital efficiency appears balanced, with capex representing 35.7% of operating cash flow, directed toward maintaining technological capabilities and service infrastructure. The diluted EPS of $0.60 reflects the capital structure’s leverage, with interest expenses likely pressuring net income given total debt of $201.5 million.

Balance Sheet And Financial Health

Mistras Group’s balance sheet shows $18.3 million in cash and equivalents against total debt of $201.5 million, implying a leveraged position. The debt-to-equity ratio warrants monitoring, though operating cash flow coverage of interest obligations appears manageable. Liquidity is adequate for near-term needs, but the company may prioritize deleveraging to improve financial flexibility.

Growth Trends And Dividend Policy

Revenue growth trends are tied to industrial activity and regulatory-driven inspection demand. The company does not pay dividends, opting to reinvest cash flow into organic growth and debt reduction. Future expansion may hinge on cross-selling digital solutions and penetrating emerging markets, though cyclical industry exposure could lead to uneven performance.

Valuation And Market Expectations

With a market cap derived from 30.9 million shares outstanding, Mistras trades at a P/E multiple reflective of its niche positioning and moderate growth prospects. Investors likely price in expectations of margin improvement and debt reduction, balanced against macroeconomic risks in core sectors like energy and infrastructure.

Strategic Advantages And Outlook

Mistras’ strategic advantages lie in its technical expertise, diversified client base, and hybrid service-digital offerings. The outlook depends on industrial capex cycles and adoption of predictive maintenance technologies. Success will require scaling higher-margin analytics services while managing leverage. Regulatory tailwinds in infrastructure safety could offset cyclical headwinds.

Sources

Company filings (10-K), CIK 0001436126

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount