Switch theme
Sign up to access all valuation multiples
Mercury Systems Inc is a commercial technology company serving the aerospace and defense industry. The company envisions, creates, and delivers secure open architecture solutions powering a broad range of mission-critical applications in challenging and demanding environments. Its Mercury Processing Platform spans the full breadth of signal processing from radio frequency front end to the human-machine interface to convert meaningful data, gathered in remote and hostile environments, into critical decisions. The company manufactures components, products, modules, and subsystems and sells to defense prime contractors, the U.S. government, original equipment manufacturers, and commercial aerospace companies. Geographically, it derives maximum revenue from the United States.
1981
2.4K+
LTM Revenue $879M
LTM EBITDA $96.3M
$3.3B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Mercury Systems has a last 12-month revenue (LTM) of $879M and a last 12-month EBITDA of $96.3M.
In the most recent fiscal year, Mercury Systems achieved revenue of $835M and an EBITDA of -$66.2M.
Mercury Systems expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Mercury Systems valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $879M | XXX | $835M | XXX | XXX | XXX |
| Gross Profit | $239M | XXX | $196M | XXX | XXX | XXX |
| Gross Margin | 27% | XXX | 23% | XXX | XXX | XXX |
| EBITDA | $96.3M | XXX | -$66.2M | XXX | XXX | XXX |
| EBITDA Margin | 11% | XXX | -8% | XXX | XXX | XXX |
| EBIT | -$53.2M | XXX | -$120M | XXX | XXX | XXX |
| EBIT Margin | -6% | XXX | -14% | XXX | XXX | XXX |
| Net Profit | -$67.6M | XXX | -$138M | XXX | XXX | XXX |
| Net Margin | -8% | XXX | -16% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $411M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Mercury Systems's stock price is $49.
Mercury Systems has current market cap of $2.9B, and EV of $3.3B.
See Mercury Systems trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $3.3B | $2.9B | XXX | XXX | XXX | XXX | $0.31 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Mercury Systems has market cap of $2.9B and EV of $3.3B.
Mercury Systems's trades at 3.9x EV/Revenue multiple, and 175.5x EV/EBITDA.
Equity research analysts estimate Mercury Systems's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Mercury Systems has a P/E ratio of -43.5x.
See valuation multiples for Mercury Systems and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $2.9B | XXX | $2.9B | XXX | XXX | XXX |
| EV (current) | $3.3B | XXX | $3.3B | XXX | XXX | XXX |
| EV/Revenue | 3.8x | XXX | 3.9x | XXX | XXX | XXX |
| EV/EBITDA | 34.5x | XXX | 175.5x | XXX | XXX | XXX |
| EV/EBIT | -62.5x | XXX | -40.4x | XXX | XXX | XXX |
| EV/Gross Profit | 13.9x | XXX | n/a | XXX | XXX | XXX |
| P/E | -43.5x | XXX | -29.6x | XXX | XXX | XXX |
| EV/FCF | 45.9x | XXX | 64.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialMercury Systems's last 12 month revenue growth is 7%
Mercury Systems's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $0.1M for the same period.
Mercury Systems's rule of 40 is 7% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Mercury Systems's rule of X is 27% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Mercury Systems and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 7% | XXX | 7% | XXX | XXX | XXX |
| EBITDA Margin | 11% | XXX | 2% | XXX | XXX | XXX |
| EBITDA Growth | 46% | XXX | 467% | XXX | XXX | XXX |
| Rule of 40 | 7% | XXX | 9% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 27% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.4M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | 12% | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 38% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Theon | XXX | XXX | XXX | XXX | XXX | XXX |
| Austal | XXX | XXX | XXX | XXX | XXX | XXX |
| Codan | XXX | XXX | XXX | XXX | XXX | XXX |
| Droneshield | XXX | XXX | XXX | XXX | XXX | XXX |
| Electro Optic Systems | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Mercury Systems acquired XXX companies to date.
Last acquisition by Mercury Systems was XXXXXXXX, XXXXX XXXXX XXXXXX . Mercury Systems acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Mercury Systems founded? | Mercury Systems was founded in 1981. |
| Where is Mercury Systems headquartered? | Mercury Systems is headquartered in United States of America. |
| How many employees does Mercury Systems have? | As of today, Mercury Systems has 2.4K+ employees. |
| Who is the CEO of Mercury Systems? | Mercury Systems's CEO is Mr. William L. Ballhaus. |
| Is Mercury Systems publicy listed? | Yes, Mercury Systems is a public company listed on NAS. |
| What is the stock symbol of Mercury Systems? | Mercury Systems trades under MRCY ticker. |
| When did Mercury Systems go public? | Mercury Systems went public in 1998. |
| Who are competitors of Mercury Systems? | Similar companies to Mercury Systems include e.g. Theon, Austal, Codan, Droneshield. |
| What is the current market cap of Mercury Systems? | Mercury Systems's current market cap is $2.9B |
| What is the current revenue of Mercury Systems? | Mercury Systems's last 12 months revenue is $879M. |
| What is the current revenue growth of Mercury Systems? | Mercury Systems revenue growth (NTM/LTM) is 7%. |
| What is the current EV/Revenue multiple of Mercury Systems? | Current revenue multiple of Mercury Systems is 3.8x. |
| Is Mercury Systems profitable? | Yes, Mercury Systems is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Mercury Systems? | Mercury Systems's last 12 months EBITDA is $96.3M. |
| What is Mercury Systems's EBITDA margin? | Mercury Systems's last 12 months EBITDA margin is 11%. |
| What is the current EV/EBITDA multiple of Mercury Systems? | Current EBITDA multiple of Mercury Systems is 34.5x. |
| What is the current FCF of Mercury Systems? | Mercury Systems's last 12 months FCF is $72.3M. |
| What is Mercury Systems's FCF margin? | Mercury Systems's last 12 months FCF margin is 8%. |
| What is the current EV/FCF multiple of Mercury Systems? | Current FCF multiple of Mercury Systems is 45.9x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
