US · MIR
Mirion Technologies, Inc.
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Atlanta, GA 30318
- Website
- mirion.com
Price · as of 2025-12-31
$19.63
Market cap 5.29B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $73.94 | +276.67% |
| Intrinsic Value(DCF) | $9.34 | -52.42% |
| Graham-Dodd Method(GD) | $0.60 | -96.94% |
| Graham Formula(GF) | $1.93 | -90.17% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $11.78 | $220,317.98 | |||
| 2021 | $7.83 | $0.52 | $0.00 | ||
| 2022 | $7.83 | $61.05 | $0.00 | $0.00 | $0.00 |
| 2023 | $10.09 | $27.19 | $0.00 | $0.00 | $0.00 |
| 2024 | $14.19 | $30.06 | $0.00 | $0.00 | $0.00 |
| 2025 | $22.28 | $73.94 | $0.83 | $0.60 | $1.93 |
AI valuation
Our deep-learning model estimates Mirion Technologies, Inc.'s (MIR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $73.94
- Current price
- $19.63
- AI upside
- +276.67%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9.34
-52.42% upside
Graham-Dodd
$0.60
-96.94% upside
Graham Formula
$1.93
-90.17% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MIR | Mirion Technologies, Inc. | $19.63 | 5.29B | +277% | -52% | -97% | -90% | 177.90 | 2.75 | 5.54 | 28.05 | — | -8.37 | 47.40% | 5.57% | 3.11% | 1.71% | 1.97% | 0.93% | 0.68 | 1.22 | 2.84 | 2.19 | 3.98 | -16111.00% | 750.00% | 11252.00% | 2.09% | 0.45 | 4.49% | 0.00% | 0.00% | 0.97% | 115.96 | 55.86 | 6.45 | 2.14 |
| GTES | Gates Industrial Corporat… | $27.57 | 7.12B | +39% | -60% | -65% | -68% | 28.75 | 2.17 | 2.10 | 12.03 | 96.70 | 67.93 | 40.49% | 15.34% | 7.30% | 7.91% | 8.74% | 3.61% | 0.75 | 3.55 | 3.37 | 2.12 | 2.29 | 2973.00% | 103.00% | 3656.00% | 5.60% | 0.65 | 8.22% | 0.00% | 0.00% | 3.01% | 16.89 | 22.04 | 2.59 | 2.59 |
| GXO | GXO Logistics, Inc. | $62.83 | 7.19B | -29% | -60% | — | -91% | 203462.99 | 2.46 | 0.56 | 20.70 | — | -4.29 | 11.62% | 3.23% | 0.24% | 0.00% | 1.91% | 0.00% | 2.65 | 3.20 | 0.85 | 0.74 | 10.15 | -7500.00% | 1255.00% | -9994.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 2.73% | 33.81 | 130624.25 | 1.09 | 1.69 |
| JBTM | JBT Marel Corporation | $154.00 | 8B | -16% | +31,262% | -94% | — | -158.98 | 1.80 | 2.11 | 32.24 | — | -7.39 | 35.14% | 4.99% | -1.33% | -1.68% | 3.75% | -0.87% | 0.42 | 1.76 | 0.98 | 0.46 | 5.62 | -13736.00% | 12134.00% | 2167.00% | 2.97% | 0.21 | 6.16% | 0.26% | -41.40% | 0.26% | 51.34 | 40.84 | 2.56 | 2.07 |
| MIDD | The Middleby Corporation | $168.86 | 8.51B | +9% | -61% | -64% | -80% | 20.18 | 2.38 | 2.23 | 13.15 | 305.14 | -17.61 | 37.94% | 16.93% | 11.06% | 12.44% | 8.84% | 6.04% | 0.69 | 7.11 | 2.81 | 1.61 | 2.30 | 661.00% | -400.00% | 1766.00% | 7.37% | 0.83 | 11.58% | 0.00% | 0.00% | 5.72% | 15.97 | 16.43 | 2.70 | 3.33 |
| NPO | EnPro Industries, Inc. | $258.65 | 5.45B | -32% | -59% | -95% | -88% | 136.91 | 3.59 | 4.85 | 31.30 | — | -16.10 | 42.64% | 14.13% | 3.54% | 2.72% | 5.72% | 1.57% | 0.42 | 4.75 | 2.32 | 1.32 | 2.78 | -4464.00% | 902.00% | 2246.00% | 2.87% | 1.07 | 8.02% | 0.47% | 64.70% | 0.47% | 37.66 | 38.23 | 5.32 | 4.34 |
| PONY | Pony AI Inc. American Dep… | $14.34 | 5.05B | +80% | -43% | — | — | -6.34 | 1.83 | 23.16 | -3.63 | -8.87 | 1.82 | 15.20% | -380.57% | -365.37% | -33.55% | -177.48% | -30.51% | 0.01 | — | 11.77 | 11.03 | 1.88 | 7143.00% | 435.00% | 150.00% | -7.03% | -1.56 | -75.97% | 0.00% | 0.00% | 5.96% | -3.52 | -8.23 | 13.41 | 11.03 |
| REZI | Resideo Technologies, Inc… | $38.70 | 5.79B | -12% | -60% | — | — | -10.83 | 1.96 | 0.76 | -64.66 | — | -4.48 | 29.39% | 8.12% | -7.05% | -16.93% | 12.05% | -6.34% | 1.09 | 4.50 | 1.91 | 0.99 | -19.73 | -71803.00% | 1052.00% | -44423.00% | -21.96% | -0.65 | -24.88% | 0.61% | -6.60% | 1.12% | 13.53 | -6.55 | 1.10 | 2.03 |
| ROAD | Construction Partners, In… | $134.37 | 7.59B | -61% | +1,461% | -94% | -17% | 55.62 | 6.21 | 2.01 | 19.28 | 137.48 | -51.20 | 15.61% | 8.53% | 3.62% | 13.70% | 10.38% | 4.26% | 1.85 | 2.65 | 1.61 | 1.29 | 4.11 | 4046.00% | 5420.00% | 2660.00% | 2.71% | 0.50 | 8.77% | 0.00% | 0.00% | 0.42% | 30.00 | 46.91 | 2.56 | 2.88 |
About Mirion Technologies, Inc.
Mirion Technologies, Inc. provides radiation detection, measurement, analysis, and monitoring products and services in the United States, Canada, the United Kingdom, France, Germany, Finland, China, Belgium, Netherlands, Estonia, and Japan. It operates through two segments, Medical and Industrial. The medical segment offers radiation oncology quality assurance and dosimetry solutions; patient safety solutions for diagnostic imaging and radiation therapy centers; radiation therapy quality assurance solutions for calibrating and verifying imaging and treatment accuracy; and radionuclide therapy products for nuclear medicine applications, such as shielding, product handling, medical imaging furniture, and rehabilitation products. This segment supports applications in medical diagnostics, cancer treatment, practitioner safety, and rehabilitation. The Industrial segment focuses on addressing critical radiation safety, measurement, and analysis applications; and provides personal radiation detection, identification equipment, and analysis tools. The company's products and solutions also include nuclear medicines, dosimeters, contamination and clearance monitors, reactor instrumentation and control equipment and systems, medical and industrial imaging systems and related accessories, alpha spectroscopy instruments, alpha/beta counting instruments, and gamma spectroscopy detector systems; and electrical penetration, cancer diagnostics, software, and other services. It serves hospitals, clinics and urgent care facilities, dental and veterinary offices, radiation treatment facilities, OEMs for radiation therapy, laboratories, military organizations, government agencies, industrial companies, power and utility companies, reactor design firms, and NPPs. The company was formerly known as Global Monitoring Systems, Inc. and changed its name to Mirion Technologies, Inc. in January 2006. Mirion Technologies, Inc. was incorporated in 2005 and is headquartered in Atlanta, Georgia.
- CEO
- Thomas D. Logan
- Employees
- 2.8K
- Beta
- 0.97
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.34 ÷ $19.63) − 1 = -52.42% (DCF, example).