investorscraft@gmail.com

Intrinsic ValueMercury Systems, Inc. (MRCY)

Previous Close$74.07
Intrinsic Value
Upside potential
Previous Close
$74.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mercury Systems, Inc. operates as a technology company specializing in mission-critical aerospace and defense solutions. The company designs, manufactures, and delivers secure, open-architecture processing subsystems for radar, electronic warfare, and communications applications. Its revenue model is driven by long-term defense contracts, recurring engineering services, and product lifecycle support. Mercury Systems serves as a trusted partner to prime contractors and government agencies, leveraging its expertise in secure, high-performance computing to address evolving threats in contested environments. The company differentiates itself through modular, scalable solutions that reduce integration risk and accelerate time-to-market for defense platforms. Its market position is reinforced by stringent regulatory barriers and deep domain knowledge in secure processing, positioning it as a key enabler of next-generation defense systems.

Revenue Profitability And Efficiency

In FY 2024, Mercury Systems reported revenue of $835.3 million but recorded a net loss of $137.6 million, reflecting operational challenges and potential contract timing issues. Diluted EPS stood at -$2.38, indicating pressure on bottom-line performance. Operating cash flow was positive at $60.4 million, while capital expenditures totaled $34.3 million, suggesting disciplined investment in growth initiatives despite profitability headwinds.

Earnings Power And Capital Efficiency

The company's negative earnings power in FY 2024 highlights execution challenges, though its ability to generate positive operating cash flow demonstrates underlying business resilience. Capital efficiency metrics remain under scrutiny given the net loss position, with investors likely focused on margin improvement opportunities and contract execution to restore profitability in future periods.

Balance Sheet And Financial Health

Mercury Systems maintained $180.5 million in cash and equivalents against $654.1 million of total debt, indicating a leveraged balance sheet. The debt position warrants monitoring given current profitability challenges, though defense sector contract visibility may provide cash flow stability. The capital structure appears positioned to support ongoing operations while allowing for selective R&D investments in critical technologies.

Growth Trends And Dividend Policy

Growth trends reflect the cyclical nature of defense procurement, with recent performance impacted by program timing. The company maintains a no-dividend policy, consistent with its focus on reinvesting capital into technology development and potential M&A to enhance its defense electronics portfolio. Future growth will depend on securing next-generation platform positions and improving execution on existing contracts.

Valuation And Market Expectations

Current valuation likely incorporates expectations for a profitability turnaround, with the market pricing in potential margin improvement as program execution normalizes. Investors appear to be weighing near-term challenges against long-term positioning in high-priority defense modernization areas, particularly in electronic warfare and secure processing applications.

Strategic Advantages And Outlook

Mercury Systems' strategic advantages include its entrenched position in defense electronics and expertise in secure processing architectures. The outlook remains cautiously optimistic, with defense budget tailwinds offset by execution risks. Success will depend on converting technology differentiation into profitable growth, managing working capital effectively, and demonstrating consistent program performance to rebuild investor confidence.

Sources

Company 10-K filing, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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