What is Mirion Technologies, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Mirion Technologies, Inc.'s reported free cash flow gives $13.39 per share. The share price was $19.48 on November 9, 2026, 45% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $8.08 | -59% |
| Base | 15.0% | 9.0% | $13.39 | -31% |
| Bull | 20.0% | 8.0% | $23.27 | +19% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $17.41 | $18.66 | $20.19 | $22.11 | $24.57 |
| 8.0% | $14.39 | $15.20 | $16.16 | $17.31 | $18.72 |
| 9.0% | $12.19 | $12.75 | $13.39 | $14.14 | $15.02 |
| 10.0% | $10.53 | $10.92 | $11.37 | $11.88 | $12.47 |
| 11.0% | $9.22 | $9.51 | $9.84 | $10.20 | $10.61 |
Where the presets come from
Base: years 1 to 5 grow at Mirion Technologies, Inc.'s revenue growth rate over the last 4 fiscal years (17.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions