The Discounted Cash Flow (DCF) valuation of MRC Global Inc (MRC) is 44.65 USD. With the latest stock price at 13.34 USD, the upside of MRC Global Inc based on DCF is 234.7%.
Based on the latest price of 13.34 USD and our DCF valuation, MRC Global Inc (MRC) is a buy. buying MRC stocks now will result in a potential gain of 234.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.4% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 29.22 - 91.70 | 44.65 |
| Upside | 119.1% - 587.4% | 234.7% |