The Discounted Cash Flow (DCF) valuation of MRC Global Inc (MRC) is 19.06 USD. With the latest stock price at 13.97 USD, the upside of MRC Global Inc based on DCF is 36.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.7% | 8.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 16.03 - 23.65 | 19.06 |
| Upside | 14.7% - 69.3% | 36.4% |