The Discounted Cash Flow (DCF) valuation of MRC Global Inc (MRC) is 13.76 USD. With the latest stock price at 10.41 USD, the upside of MRC Global Inc based on DCF is 32.1%.
|WACC / Discount Rate||8.0% - 9.7%||8.9%|
|Long-term Growth Rate||1.0% - 3.0%||2.0%|
|Fair Price||10.60 - 19.22||13.76|
|Upside||1.8% - 84.6%||32.1%|