As of 2025-10-18, the Intrinsic Value of MRC Global Inc (MRC) is 33.47 USD. This MRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.31 USD, the upside of MRC Global Inc is 151.50%.
The range of the Intrinsic Value is 25.17 - 49.33 USD
Based on its market price of 13.31 USD and our intrinsic valuation, MRC Global Inc (MRC) is undervalued by 151.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.17 - 49.33 | 33.47 | 151.5% |
| DCF (Growth 10y) | 29.35 - 53.12 | 37.60 | 182.5% |
| DCF (EBITDA 5y) | 23.50 - 28.72 | 25.22 | 89.5% |
| DCF (EBITDA 10y) | 28.03 - 35.31 | 30.80 | 131.4% |
| Fair Value | -0.18 - -0.18 | -0.18 | -101.32% |
| P/E | (0.58) - 18.39 | 7.30 | -45.1% |
| EV/EBITDA | 9.23 - 13.81 | 11.17 | -16.1% |
| EPV | 17.20 - 22.50 | 19.85 | 49.2% |
| DDM - Stable | (0.24) - (0.56) | (0.40) | -103.0% |
| DDM - Multi | 16.62 - 30.99 | 21.68 | 62.9% |
| Market Cap (mil) | 1,132.41 |
| Beta | 1.56 |
| Outstanding shares (mil) | 85.08 |
| Enterprise Value (mil) | 1,508.41 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.00% |
| Cost of Debt | 6.57% |
| WACC | 9.48% |