image
Energy - Oil & Gas Equipment & Services - NYSE - US
$ 13.32
-1.19 %
$ 1.15 B
Market Cap
26.64
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one MRC stock under the worst case scenario is HIDDEN Compared to the current market price of 13.3 USD, MRC Global Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one MRC stock under the base case scenario is HIDDEN Compared to the current market price of 13.3 USD, MRC Global Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one MRC stock under the best case scenario is HIDDEN Compared to the current market price of 13.3 USD, MRC Global Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MRC

image
$16.0$16.0$15.0$15.0$14.0$14.0$13.0$13.0$12.0$12.0$11.0$11.0$10.0$10.0$9.0$9.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
3.01 B REVENUE
-11.75%
135 M OPERATING INCOME
-27.81%
78 M NET INCOME
-31.58%
276 M OPERATING CASH FLOW
52.49%
-27 M INVESTING CASH FLOW
-92.86%
-314 M FINANCING CASH FLOW
-368.66%
712 M REVENUE
23.61%
18 M OPERATING INCOME
38.46%
8 M NET INCOME
0.00%
14 M OPERATING CASH FLOW
-82.28%
8 M INVESTING CASH FLOW
260.00%
-23 M FINANCING CASH FLOW
68.06%
Balance Sheet MRC Global Inc.
image
Current Assets 921 M
Cash & Short-Term Investments 63 M
Receivables 378 M
Other Current Assets 480 M
Non-Current Assets 703 M
Long-Term Investments 0
PP&E 259 M
Other Non-Current Assets 444 M
3.88 %23.28 %29.56 %15.95 %27.34 %Total Assets$1.6b
Current Liabilities 508 M
Accounts Payable 329 M
Short-Term Debt 65 M
Other Current Liabilities 114 M
Non-Current Liabilities 600 M
Long-Term Debt 537 M
Other Non-Current Liabilities 63 M
29.69 %5.87 %10.29 %48.47 %5.69 %Total Liabilities$1.1b
EFFICIENCY
Earnings Waterfall MRC Global Inc.
image
Revenue 3.01 B
Cost Of Revenue 2.39 B
Gross Profit 620 M
Operating Expenses 485 M
Operating Income 135 M
Other Expenses 57 M
Net Income 78 M
4b4b3b3b3b3b2b2b2b2b1b1b500m500m003b(2b)620m(485m)135m(57m)78mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
20.59% GROSS MARGIN
20.59%
4.48% OPERATING MARGIN
4.48%
1.83% NET MARGIN
1.83%
10.66% ROE
10.66%
3.39% ROA
3.39%
8.49% ROIC
8.49%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis MRC Global Inc.
image
700m700m600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 78 M
Depreciation & Amortization 40 M
Capital Expenditures -28 M
Stock-Based Compensation 16 M
Change in Working Capital 132 M
Others 45 M
Free Cash Flow 248 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets MRC Global Inc.
image
Wall Street analysts predict an average 1-year price target for MRC of $16.4 , with forecasts ranging from a low of $15 to a high of $17 .
MRC Lowest Price Target Wall Street Target
15 USD 12.61%
MRC Average Price Target Wall Street Target
16.4 USD 23.34%
MRC Highest Price Target Wall Street Target
17 USD 27.63%
Price
Max Price Target
Min Price Target
Average Price Target
1717161615151414131312121111101099Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership MRC Global Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
718 K USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
241 K USD 1
9-12 MONTHS
7. News
$HAREHOLDER ALERT: Class Action Attorney Juan Monteverde Investigates the Merger of MRC Global Inc. (NYSE: MRC) NEW YORK, July 02, 2025 (GLOBE NEWSWIRE) -- Class Action Attorney Juan Monteverde with Monteverde & Associates PC (the “M&A Class Action Firm”), has recovered millions of dollars for shareholders and is recognized as a Top 50 Firm in the 2024 ISS Securities Class Action Services Report. The firm is headquartered at the Empire State Building in New York City and is investigating MRC Global Inc. (NYSE: MRC ) related to its merger with DNOW, Inc. in which MRC shareholders will receive 0.9489 shares of DNOW common stock for each share of MRC common stock. Is it a fair deal? globenewswire.com - 2 weeks ago
SHAREHOLDER INVESTIGATION: Halper Sadeh LLC Investigates MRC and BGFV on Behalf of Shareholders NEW YORK, July 02, 2025 (GLOBE NEWSWIRE) -- Halper Sadeh LLC, an investor rights law firm, is investigating the following companies for potential violations of the federal securities laws and/or breaches of fiduciary duties to shareholders relating to: globenewswire.com - 2 weeks ago
MRC GLOBAL INVESTOR ALERT by the Former Attorney General of Louisiana: Kahn Swick & Foti, LLC Investigates Adequacy of Price and Process in Proposed Sale of MRC Global Inc. - MRC NEW YORK CITY & NEW ORLEANS--(BUSINESS WIRE)--Former Attorney General of Louisiana Charles C. Foti, Jr., Esq. and the law firm of Kahn Swick & Foti, LLC (“KSF”) are investigating the proposed sale of MRC Global Inc. (NYSE: MRC) to DNOW Inc. (NYSE: DNOW). Under the terms of the proposed transaction, shareholders of MRC will receive 0.9489 shares of DNOW for each share of MRC that they own. KSF is seeking to determine whether this consideration and the process that led to it are adequate, or. businesswire.com - 2 weeks ago
MRC (MRC) Surges 11.8%: Is This an Indication of Further Gains? MRC (MRC) saw its shares surge in the last session with trading volume being higher than average. The latest trend in earnings estimate revisions may not translate into further price increase in the near term. zacks.com - 2 weeks ago
MRC Stock Alert: Halper Sadeh LLC Is Investigating Whether the Sale of MRC Global Inc. Is Fair to Shareholders NEW YORK--(BUSINESS WIRE)--Halper Sadeh LLC, an investor rights law firm, is investigating whether the sale of MRC Global Inc. (NYSE: MRC) to DNOW Inc. for 0.9489 shares of DNOW common stock for each share of MRC common stock is fair to MRC shareholders. Halper Sadeh encourages MRC shareholders to click here to learn more about their legal rights and options or contact Daniel Sadeh or Zachary Halper at (212) 763-0060 or sadeh@halpersadeh.com or zhalper@halpersadeh.com. The investigation concern. businesswire.com - 3 weeks ago
DNOW to acquire MRC Global in $1.5 billion all-stock deal Energy and industrial products supplier DNOW said on Thursday it would buy MRC Global in an all-stock deal valued at $1.5 billion, including debt. reuters.com - 3 weeks ago
DNOW and MRC Global to Combine in All-Stock Transaction Creating a Premier Energy and Industrial Solutions Provider HOUSTON--(BUSINESS WIRE)--DNOW Inc. (NYSE: DNOW) (“DNOW” or “the Company”) and MRC Global Inc. (NYSE: MRC) (“MRC Global”) today announced that they have entered into a definitive merger agreement pursuant to which DNOW will acquire MRC Global in an all-stock transaction valued at approximately $1.5 billion, inclusive of MRC Global's net debt, creating a premier energy and industrial solutions provider. The combination brings together two global energy and industrial infrastructure organizations. businesswire.com - 3 weeks ago
MRC Global Exhibits Strong Prospects Amid Persisting Headwinds MRC is gaining from strength in the gas utility sector, data center demand and strong shareholder returns via buybacks and dividends. zacks.com - 3 weeks ago
Morguard Corporation (MRC) Closes the Market Toronto, Ontario--(Newsfile Corp. - June 20, 2025) - Angela Sahi, President and Chief Operating Officer, Morguard Corporation ("Morguard" or the "Company") (TSX: MRC), and her team, joined Dani Lipkin, Managing Director, Global Innovation Sector, Toronto Stock Exchange ("TSX"), to close the market and celebrate the Company's 60+ years listing anniversary on TSX – originally as Acklands Limited, renamed Morguard Corporation in 2002 – and 50-year anniversary of Morguard Investments Limited. Cannot view this video? newsfilecorp.com - 4 weeks ago
Why Is MRC (MRC) Up 9.6% Since Last Earnings Report? MRC (MRC) reported earnings 30 days ago. What's next for the stock? zacks.com - 1 month ago
MRC Global Inc. (MRC) Q1 2025 Earnings Call Transcript MRC Global Inc. (NYSE:MRC ) Q1 2025 Earnings Conference Call May 7, 2025 10:00 AM ET Company Participants Monica Broughton - Vice President, Investor Relations & Treasury Rob Saltiel - President & Chief Executive Officer Kelly Youngblood - Executive Vice President & Chief Financial Officer Conference Call Participants Adam Farley - Stifel Chuck Minervino - Susquehanna Financial Group Chris Dankert - Loop Capital Markets Blake McLean - Daniel Energy Partners Operator Greetings, and welcome to MRC Global's First Quarter 2025 Earnings Conference Call. At this time, all participants are on a listen-only mode. seekingalpha.com - 2 months ago
MRC Global Q1 Earnings & Revenues Beat Estimates, Decrease Y/Y MRC's first-quarter revenues decrease 8% year over year due to lower volume in the DIET and PTI sectors. zacks.com - 2 months ago
8. Profile Summary

MRC Global Inc. MRC

image
COUNTRY US
INDUSTRY Oil & Gas Equipment & Services
MARKET CAP $ 1.15 B
Dividend Yield 0.00%
Description MRC Global Inc., through its subsidiaries, distributes pipes, valves, fittings, and other infrastructure products and services to the energy, industrial, and gas utility end-markets in the United States, Canada, and internationally. It offers ball, butterfly, gate, globe, check, diaphragm, needle, and plug valves; and other products, such as lined corrosion resistant piping systems, control valves, valve automation, and top work components, as well as valve modification services; and measurement, steam, and instrumentation products. The company also provides carbon steel fittings and flanges comprising carbon weld fittings, flanges, and piping components; stainless steel, alloy and corrosion resistant pipes, tubing, fittings, and flanges; and carbon line pipes. In addition, it offers natural gas distribution products, including risers, meters, polyethylene pipes and fittings, and various other components and industrial supplies; oilfield and industrial supplies and completion equipment, such as high density polyethylene pipes, fittings, and rods; and specialized production equipment comprising tanks and separators. Further, the company provides various services, such as product testing, manufacturer assessments, multiple daily deliveries, volume purchasing, inventory and zone store management and warehousing, technical support, training, just-in-time delivery, truck stocking, order consolidation, product tagging and system interfaces, and valve inspection and repair services; and various other services under the ValidTorque and FastTrack names. Its products are used in the construction, maintenance, repair, and overhaul of equipment used in extreme operating conditions, including high pressure, high/low temperature, and high corrosive and abrasive environments. The company was formerly known as McJunkin Red Man Holding Corporation and changed its name to MRC Global Inc. in January 2012. MRC Global Inc. was founded in 1921 and is headquartered in Houston, Texas.
Contact 1301 McKinney Street, Houston, TX, 77010 https://www.mrcglobal.com
IPO Date April 12, 2012
Employees 2500
Officers Ms. Shweta Kurvey-Mishra Senior Vice President & Chief Human Resources Officer Ms. Emily K. Shields Senior Vice President of Sustainability & Assistant General Counsel Mr. Kelly Youngblood CPA Executive Vice President & Chief Financial Officer Mr. Grant R. Bates Senior Vice President of North America Operations & E-Commerce Ms. Gillian Anderson Vice President & Chief Accounting Officer Mr. Steve Smith Senior Vice President of International Mr. John P. McCarthy Senior Vice President of Supply Chain, Quality & Technical Sales Ms. Monica Schafer Broughton Vice President of Investor Relations Mr. Daniel J. Churay J.D. Executive Vice President of Corporate Affairs, General Counsel & Corporate Secretary Mr. Robert James Saltiel Jr. President, Chief Executive Officer & Director