MRC
MRC Global Inc
Price:  
13.14 
USD
Volume:  
411,143.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRC Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of MRC Global Inc (MRC) is 17.55 USD. This MRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.14 USD, the upside of MRC Global Inc is %.

The range of the Intrinsic Value is 14.84 - 21.51 USD

13.14 USD
Stock Price
17.55 USD
Intrinsic Value
Intrinsic Value Details

MRC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.84 - 21.51 17.55 33.6%
DCF (Growth 10y) 17.09 - 24.27 20.02 52.3%
DCF (EBITDA 5y) 14.12 - 16.99 15.82 20.4%
DCF (EBITDA 10y) 16.13 - 19.82 18.12 37.9%
Fair Value 5.81 - 5.81 5.81 -55.79%
P/E 11.92 - 16.24 14.07 7.1%
EV/EBITDA 12.65 - 18.69 15.95 21.4%
EPV 17.54 - 22.63 20.08 52.8%
DDM - Stable 7.92 - 15.04 11.48 -12.7%
DDM - Multi 9.73 - 14.50 11.66 -11.3%

MRC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,119.66
Beta 1.22
Outstanding shares (mil) 85.21
Enterprise Value (mil) 1,268.66
Market risk premium 4.60%
Cost of Equity 9.11%
Cost of Debt 6.11%
WACC 8.20%