investorscraft@gmail.com

Intrinsic ValueMirion Technologies, Inc. (MIR)

Previous Close$24.84
Intrinsic Value
Upside potential
Previous Close
$24.84

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

Mirion Technologies, Inc. operates in the radiation detection and measurement industry, providing critical solutions for nuclear, medical, and defense applications. The company generates revenue through the sale of hardware, software, and services designed to monitor and mitigate radiation exposure. Its product portfolio includes dosimetry systems, radiation detection instruments, and analytics software, catering to highly regulated sectors where safety and precision are paramount. Mirion serves a global clientele, including government agencies, healthcare providers, and industrial operators, positioning itself as a trusted partner in radiation safety. The company’s market position is reinforced by its technological expertise and long-standing relationships with key stakeholders in niche but essential markets. Competitive differentiation stems from its integrated solutions, which combine hardware with advanced data analytics, addressing both compliance and operational efficiency needs. While the industry is characterized by moderate growth, Mirion’s focus on high-value applications and recurring service revenue provides stability. Its ability to innovate and adapt to evolving regulatory standards supports its relevance in a market where accuracy and reliability are non-negotiable.

Revenue Profitability And Efficiency

Mirion reported revenue of $860.8 million for FY 2024, reflecting its established presence in radiation detection markets. However, the company posted a net loss of $36.1 million, with diluted EPS of -$0.18, indicating profitability challenges. Operating cash flow was positive at $99.1 million, suggesting operational efficiency, though capital expenditures of $48.8 million highlight ongoing investments in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore earnings pressure, likely due to high operating costs or competitive pricing dynamics. Operating cash flow generation demonstrates Mirion’s ability to convert sales into cash, but capital expenditures consume nearly half of this, limiting free cash flow. The balance between reinvestment and profitability remains a critical area for improvement to enhance capital efficiency.

Balance Sheet And Financial Health

Mirion’s balance sheet shows $175.2 million in cash and equivalents against total debt of $719.9 million, indicating a leveraged position. The debt load may constrain financial flexibility, though the company’s operating cash flow provides some coverage. Investors should monitor debt servicing capabilities, particularly in light of ongoing capital needs and profitability challenges.

Growth Trends And Dividend Policy

Growth appears muted, with no dividend payments, reflecting a focus on reinvestment or debt management. The lack of dividends aligns with the company’s current financial profile, prioritizing operational stability over shareholder returns. Future growth may hinge on expanding service offerings or penetrating emerging markets in radiation safety.

Valuation And Market Expectations

The market likely prices Mirion based on its niche positioning and cash flow potential rather than near-term earnings. Valuation metrics should account for its specialized industry role and long-term contracts, which provide revenue visibility. However, profitability concerns and high debt may weigh on investor sentiment until clearer improvement emerges.

Strategic Advantages And Outlook

Mirion’s strengths lie in its technological expertise and entrenched market relationships, which support recurring revenue streams. The outlook depends on its ability to improve margins, manage debt, and capitalize on regulatory tailwinds in radiation safety. Strategic initiatives to enhance product innovation and cost efficiency will be pivotal in driving sustainable growth and shareholder value.

Sources

Company filings (10-K), investor presentations

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