The Discounted Cash Flow (DCF) valuation of MRC Global Inc (MRC) is 15.70 USD. With the latest stock price at 12.80 USD, the upside of MRC Global Inc based on DCF is 22.7%.
Based on the latest price of 12.80 USD and our DCF valuation, MRC Global Inc (MRC) is a buy. buying MRC stocks now will result in a potential gain of 22.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.5% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 9.63 - 34.93 | 15.70 |
| Upside | -24.8% - 172.9% | 22.7% |