MRC Global Inc
NYSE:MRC

Watchlist Manager
MRC Global Inc Logo
MRC Global Inc
NYSE:MRC
Watchlist
Price: 13.78 USD -0.43% Market Closed
Market Cap: 1.2B USD

Relative Value

The Relative Value of one MRC stock under the Base Case scenario is 18.66 USD. Compared to the current market price of 13.78 USD, MRC Global Inc is Undervalued by 26%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MRC Relative Value
Base Case
18.66 USD
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
60
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
Forward
0.4
vs History
vs Industry
11
Median 3Y
11.8
Median 5Y
-1.5
Industry
15.2
Forward
13.4
vs History
30
vs Industry
54
Median 3Y
4.5
Median 5Y
4.2
Industry
8.7
vs History
66
vs Industry
51
Median 3Y
8.8
Median 5Y
8.4
Industry
15.3
vs History
7
vs Industry
25
Median 3Y
1.3
Median 5Y
1.2
Industry
1.2
vs History
6
vs Industry
57
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
Forward
0.5
vs History
6
vs Industry
60
Median 3Y
1.8
Median 5Y
1.9
Industry
4.4
vs History
7
vs Industry
38
Median 3Y
5.5
Median 5Y
6.9
Industry
9
Forward
7.5
vs History
25
vs Industry
38
Median 3Y
6.8
Median 5Y
10.1
Industry
12.1
Forward
11.3
vs History
30
vs Industry
50
Median 3Y
5.1
Median 5Y
4.9
Industry
9.9
vs History
20
vs Industry
45
Median 3Y
5.4
Median 5Y
4.8
Industry
11.4
vs History
7
vs Industry
32
Median 3Y
0.9
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

MRC Competitors Multiples
MRC Global Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
MRC Global Inc
NYSE:MRC
1.2B USD 0.4 -58.6 11.9 17.3
JP
Mitsubishi Corp
TSE:8058
13.9T JPY 0.8 17.4 21.5 47.7
JP
Itochu Corp
TSE:8001
13.2T JPY 0.9 14 13.8 22.7
JP
Mitsui & Co Ltd
TSE:8031
13T JPY 0.9 16 21 36.5
US
United Rentals Inc
NYSE:URI
51B USD 3.2 20.2 8.9 15.7
US
W W Grainger Inc
NYSE:GWW
48.6B USD 2.7 28.1 18.3 20.2
US
WW Grainger Inc
XMUN:GWW
41.6B EUR 2.7 28.2 18.4 20.3
US
Fastenal Co
NASDAQ:FAST
48.6B USD 6.1 39.6 27 30
JP
Marubeni Corp
TSE:8002
7T JPY 0.9 13.6 14.4 22.1
US
Ferguson Enterprises Inc
NYSE:FERG
44.3B USD 1.4 22.6 15.5 17.7
JP
Sumitomo Corp
TSE:8053
6.4T JPY 0.9 10.5 13.8 21.8
P/E Multiple
Earnings Growth PEG
US
MRC Global Inc
NYSE:MRC
Average P/E: 21
Negative Multiple: -58.6
61%
N/A
JP
Mitsubishi Corp
TSE:8058
17.4
2%
8.7
JP
Itochu Corp
TSE:8001
14
5%
2.8
JP
Mitsui & Co Ltd
TSE:8031
16
2%
8
US
United Rentals Inc
NYSE:URI
20.2
10%
2
US
W W Grainger Inc
NYSE:GWW
28.1
7%
4
US
W
WW Grainger Inc
XMUN:GWW
28.2
8%
3.5
US
Fastenal Co
NASDAQ:FAST
39.6
10%
4
JP
Marubeni Corp
TSE:8002
13.6
6%
2.3
US
Ferguson Enterprises Inc
NYSE:FERG
22.6
12%
1.9
JP
Sumitomo Corp
TSE:8053
10.5
4%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
MRC Global Inc
NYSE:MRC
Average EV/EBITDA: 16.8
11.9
7%
1.7
JP
Mitsubishi Corp
TSE:8058
21.5
0%
N/A
JP
Itochu Corp
TSE:8001
13.8
5%
2.8
JP
Mitsui & Co Ltd
TSE:8031
21
4%
5.2
US
United Rentals Inc
NYSE:URI
8.9
7%
1.3
US
W W Grainger Inc
NYSE:GWW
18.3
6%
3.1
US
W
WW Grainger Inc
XMUN:GWW
18.4
6%
3.1
US
Fastenal Co
NASDAQ:FAST
27
10%
2.7
JP
Marubeni Corp
TSE:8002
14.4
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
15.5
9%
1.7
JP
Sumitomo Corp
TSE:8053
13.8
9%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
MRC Global Inc
NYSE:MRC
Average EV/EBIT: 24.7
17.3
9%
1.9
JP
Mitsubishi Corp
TSE:8058
47.7
N/A N/A
JP
Itochu Corp
TSE:8001
22.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.5
N/A N/A
US
United Rentals Inc
NYSE:URI
15.7
7%
2.2
US
W W Grainger Inc
NYSE:GWW
20.2
6%
3.4
US
W
WW Grainger Inc
XMUN:GWW
20.3
6%
3.4
US
Fastenal Co
NASDAQ:FAST
30
11%
2.7
JP
Marubeni Corp
TSE:8002
22.1
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
17.7
10%
1.8
JP
Sumitomo Corp
TSE:8053
21.8
N/A N/A