MRC
MRC Global Inc
Price:  
12.74 
USD
Volume:  
400,167.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRC Intrinsic Value

157.10 %
Upside

What is the intrinsic value of MRC?

As of 2025-06-16, the Intrinsic Value of MRC Global Inc (MRC) is 32.75 USD. This MRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.74 USD, the upside of MRC Global Inc is 157.10%.

The range of the Intrinsic Value is 24.58 - 48.70 USD

Is MRC undervalued or overvalued?

Based on its market price of 12.74 USD and our intrinsic valuation, MRC Global Inc (MRC) is undervalued by 157.10%.

12.74 USD
Stock Price
32.75 USD
Intrinsic Value
Intrinsic Value Details

MRC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.58 - 48.70 32.75 157.1%
DCF (Growth 10y) 31.56 - 58.81 40.88 220.9%
DCF (EBITDA 5y) 24.83 - 28.89 26.63 109.1%
DCF (EBITDA 10y) 31.86 - 39.20 35.17 176.1%
Fair Value 0.81 - 0.81 0.81 -93.62%
P/E 2.93 - 14.41 8.10 -36.4%
EV/EBITDA 12.66 - 14.03 13.12 3.0%
EPV 17.73 - 23.28 20.50 60.9%
DDM - Stable 1.09 - 2.50 1.79 -85.9%
DDM - Multi 20.77 - 33.94 25.53 100.4%

MRC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,096.53
Beta 1.44
Outstanding shares (mil) 86.07
Enterprise Value (mil) 1,404.53
Market risk premium 4.60%
Cost of Equity 11.16%
Cost of Debt 6.07%
WACC 9.46%