MRC Global Inc
NYSE:MRC

Watchlist Manager
MRC Global Inc Logo
MRC Global Inc
NYSE:MRC
Watchlist
Price: 12.72 USD -0.78%
Market Cap: 1.1B USD

Relative Value

The Relative Value of one MRC stock under the Base Case scenario is 19.09 USD. Compared to the current market price of 12.72 USD, MRC Global Inc is Undervalued by 33%.

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
19.09 USD
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
60
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
Forward
0.3
vs History
vs Industry
11
Median 3Y
11.9
Median 5Y
9.6
Industry
14.2
Forward
12.6
vs History
36
vs Industry
54
Median 3Y
4.2
Median 5Y
3.8
Industry
8.4
vs History
61
vs Industry
51
Median 3Y
8.8
Median 5Y
9.6
Industry
15.5
vs History
3
vs Industry
25
Median 3Y
1.2
Median 5Y
1.1
Industry
1.1
vs History
1
vs Industry
57
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
Forward
0.4
vs History
7
vs Industry
60
Median 3Y
1.8
Median 5Y
1.8
Industry
4
vs History
17
vs Industry
38
Median 3Y
5.3
Median 5Y
6.7
Industry
8.4
Forward
6.9
vs History
30
vs Industry
38
Median 3Y
6.4
Median 5Y
9.8
Industry
11.3
Forward
9.3
vs History
30
vs Industry
50
Median 3Y
4.5
Median 5Y
4.3
Industry
9.4
vs History
25
vs Industry
45
Median 3Y
4.7
Median 5Y
4.4
Industry
11.2
vs History
1
vs Industry
32
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

MRC Competitors Multiples
MRC Global Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
MRC Global Inc
NYSE:MRC
1.1B USD 0.4 -121.7 9 12.2
JP
Mitsubishi Corp
TSE:8058
11.3T JPY 0.6 11.9 14.5 29.8
JP
Itochu Corp
TSE:8001
10.6T JPY 0.7 12.1 11.5 18.7
JP
Mitsui & Co Ltd
TSE:8031
8.5T JPY 0.6 9.4 14.4 24.9
US
WW Grainger Inc
XMUN:GWW
44.1B EUR 2.9 26.5 18.1 19.8
US
W W Grainger Inc
NYSE:GWW
50.1B USD 2.9 26.2 18 19.6
US
Fastenal Co
NASDAQ:FAST
47.6B USD 6.3 41.3 28.1 31.4
US
United Rentals Inc
NYSE:URI
45.4B USD 2.9 17.8 8.1 14
US
Ferguson Enterprises Inc
NYSE:FERG
42.3B USD 1.4 26.3 15.6 17.8
JP
Marubeni Corp
TSE:8002
4.8T JPY 0.6 9.6 10.5 16.2
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.8T INR 2.9 39.4 23.6 33.2
P/E Multiple
Earnings Growth PEG
US
MRC Global Inc
NYSE:MRC
Average P/E: 22.1
Negative Multiple: -121.7
60%
N/A
JP
Mitsubishi Corp
TSE:8058
11.9
N/A N/A
JP
Itochu Corp
TSE:8001
12.1
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
9.4
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
26.5
8%
3.3
US
W W Grainger Inc
NYSE:GWW
26.2
8%
3.3
US
Fastenal Co
NASDAQ:FAST
41.3
9%
4.6
US
United Rentals Inc
NYSE:URI
17.8
10%
1.8
US
Ferguson Enterprises Inc
NYSE:FERG
26.3
10%
2.6
JP
Marubeni Corp
TSE:8002
9.6
N/A N/A
IN
Adani Enterprises Ltd
NSE:ADANIENT
39.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
MRC Global Inc
NYSE:MRC
Average EV/EBITDA: 15.6
9
11%
0.8
JP
Mitsubishi Corp
TSE:8058
14.5
3%
4.8
JP
Itochu Corp
TSE:8001
11.5
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.4
5%
2.9
US
W
WW Grainger Inc
XMUN:GWW
18.1
7%
2.6
US
W W Grainger Inc
NYSE:GWW
18
7%
2.6
US
Fastenal Co
NASDAQ:FAST
28.1
9%
3.1
US
United Rentals Inc
NYSE:URI
8.1
5%
1.6
US
Ferguson Enterprises Inc
NYSE:FERG
15.6
5%
3.1
JP
Marubeni Corp
TSE:8002
10.5
0%
N/A
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.6
25%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
MRC Global Inc
NYSE:MRC
Average EV/EBIT: 21.6
12.2
13%
0.9
JP
Mitsubishi Corp
TSE:8058
29.8
N/A N/A
JP
Itochu Corp
TSE:8001
18.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
24.9
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
19.8
7%
2.8
US
W W Grainger Inc
NYSE:GWW
19.6
7%
2.8
US
Fastenal Co
NASDAQ:FAST
31.4
10%
3.1
US
United Rentals Inc
NYSE:URI
14
6%
2.3
US
Ferguson Enterprises Inc
NYSE:FERG
17.8
6%
3
JP
Marubeni Corp
TSE:8002
16.2
N/A N/A
IN
Adani Enterprises Ltd
NSE:ADANIENT
33.2
N/A N/A