As of 2024-12-15, the Intrinsic Value of MRC Global Inc (MRC) is
19.22 USD. This MRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.22 USD, the upside of MRC Global Inc is
45.40%.
The range of the Intrinsic Value is 16.25 - 23.68 USD
19.22 USD
Intrinsic Value
MRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.25 - 23.68 |
19.22 |
45.4% |
| DCF (Growth 10y) |
17.30 - 24.33 |
20.13 |
52.3% |
| DCF (EBITDA 5y) |
17.77 - 20.88 |
19.04 |
44.0% |
| DCF (EBITDA 10y) |
19.05 - 23.15 |
20.80 |
57.3% |
| Fair Value |
5.81 - 5.81 |
5.81 |
-56.07% |
| P/E |
13.93 - 18.33 |
15.56 |
17.7% |
| EV/EBITDA |
15.01 - 22.27 |
18.49 |
39.8% |
| EPV |
18.19 - 23.13 |
20.66 |
56.3% |
| DDM - Stable |
7.89 - 15.03 |
11.46 |
-13.3% |
| DDM - Multi |
10.21 - 15.15 |
12.20 |
-7.7% |
MRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,126.87 |
| Beta |
1.03 |
| Outstanding shares (mil) |
85.24 |
| Enterprise Value (mil) |
1,149.87 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.63% |
| Cost of Debt |
5.86% |
| WACC |
8.55% |