image
MRC Global Inc. MRC
Energy - Oil & Gas Equipment & Services - NYSE - US
Watchlist
$ 12.87
1.22 %
$ 1.11 B
Market Cap
25.74
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one MRC stock under the worst case scenario is HIDDEN Compared to the current market price of 12.9 USD, MRC Global Inc. is HIDDEN

MRC Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one MRC stock under the base case scenario is HIDDEN Compared to the current market price of 12.9 USD, MRC Global Inc. is HIDDEN

MRC Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one MRC stock under the best case scenario is HIDDEN Compared to the current market price of 12.9 USD, MRC Global Inc. is HIDDEN

MRC Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart MRC

image
1M 2%
6M 1%
1Y 5%
3Y 44%
5Y 116.0%
All
$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$9.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
3.01 B REVENUE
-11.75%
Growth Rates
1Year -11.75%
3Years 4.14%
5Years -3.84%
7Years -2.70%
10Years -6.56%
135 M OPERATING INCOME
-27.81%
Growth Rates
1Year -27.81%
3Years 168.17%
5Years 5.56%
7Years 16.63%
10Years -7.74%
78 M NET INCOME
-31.58%
Growth Rates
1Year -31.58%
3Years 96.36%
5Years 14.87%
7Years 6.56%
10Years -5.95%
276 M OPERATING CASH FLOW
52.49%
Growth Rates
1Year 52.49%
3Years 70.18%
5Years 2.66%
7Years 33.98%
10Years 16.47%
-27 M INVESTING CASH FLOW
-92.86%
Growth Rates
1Year -92.86%
3Years -56.83%
5Years -11.03%
7Years -0.00%
10Years 22.86%
-314 M FINANCING CASH FLOW
-368.66%
Growth Rates
1Year -368.66%
3Years -38.57%
5Years -5.70%
7Years -66.78%
10Years -5.27%
712 M REVENUE
23.61%
Growth Rates
1Year -11.75%
3Years 4.14%
5Years -3.84%
7Years -2.70%
10Years -6.56%
18 M OPERATING INCOME
38.46%
Growth Rates
1Year -27.81%
3Years 168.17%
5Years 5.56%
7Years 16.63%
10Years -7.74%
8 M NET INCOME
0.00%
Growth Rates
1Year -31.58%
3Years 96.36%
5Years 14.87%
7Years 6.56%
10Years -5.95%
14 M OPERATING CASH FLOW
-82.28%
Growth Rates
1Year 52.49%
3Years 70.18%
5Years 2.66%
7Years 33.98%
10Years 16.47%
8 M INVESTING CASH FLOW
260.00%
Growth Rates
1Year -92.86%
3Years -56.83%
5Years -11.03%
7Years -0.00%
10Years 22.86%
-23 M FINANCING CASH FLOW
68.06%
Growth Rates
1Year -368.66%
3Years -38.57%
5Years -5.70%
7Years -66.78%
10Years -5.27%
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%
Averages
1Year 20.59%
3Years 19.65%
5Years 18.29%
7Years 17.97%
10Years 17.45%
4.48% OPERATING MARGIN
4.48%
Averages
1Year 4.48%
3Years 4.71%
5Years 2.78%
7Years 2.82%
10Years 1.29%
1.83% NET MARGIN
1.83%
Averages
1Year 1.83%
3Years 2.47%
5Years -0.95%
7Years -0.28%
10Years -1.06%
10.66% ROE
10.66%
Averages
1Year 10.66%
3Years 11.43%
5Years -2.06%
7Years 0.10%
10Years -2.76%
3.39% ROA
3.39%
Averages
1Year 3.39%
3Years 4.46%
5Years -0.87%
7Years 0.06%
10Years -1.46%
8.49% ROIC
8.49%
Averages
1Year 8.49%
3Years 8.34%
5Years 5.13%
7Years 4.88%
10Years 3.64%
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 16.55%
MRC Average Price Target Wall Street Target
16.4 USD 27.65%
MRC Highest Price Target Wall Street Target
17 USD 32.09%
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 10
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
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 - 2 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 - 4 weeks 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 - 1 month 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 - 1 month ago
MRC Global (MRC) Tops Q1 Earnings and Revenue Estimates MRC Global (MRC) came out with quarterly earnings of $0.14 per share, beating the Zacks Consensus Estimate of $0.08 per share. This compares to earnings of $0.20 per share a year ago. zacks.com - 1 month ago
MRC Global Announces First Quarter 2025 Results HOUSTON, May 06, 2025 (GLOBE NEWSWIRE) -- MRC Global Inc. (NYSE: MRC) today announced first quarter 2025 results from continuing operations. First Quarter 2025 Financial Highlights: Operating cash flows provided by continuing operations of $21 million  Sales of $712 million, a 7% increase compared to the fourth quarter of 2024 Gross profit, as a percentage of sales, of 19.9% Adjusted Gross Profit, as a percentage of sales, of 21.5% Net income from continuing operations of $8 million Adjusted EBITDA of $36 million, or 5.1% of sales Net working capital, as a percentage of sales, of 11.7% Net debt leverage ratio of 1.7 times  First quarter backlog of $603 million, an 8% sequential improvement Rob Saltiel, MRC Global's President and CEO stated, “First quarter results were strong across all of our key metrics, consistent with our recent press release. globenewswire.com - 1 month ago
Earnings Preview: MRC Global (MRC) Q1 Earnings Expected to Decline MRC (MRC) doesn't possess the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 2 months ago
MRC Global Announces First Quarter 2025 Earnings Release, Conference Call and Webcast Schedule HOUSTON, April 22, 2025 (GLOBE NEWSWIRE) -- MRC Global Inc. (NYSE: MRC) will release its first quarter 2025 results on May 6, 2025, after the market closes. In conjunction with the release, the company will host a conference call and webcast:   What: MRC Global First Quarter 2025 Earnings Conference Call and Webcast         When: Wednesday, May 7, 2025, at 10:00 a.m. globenewswire.com - 2 months ago
5 Value Stocks With Enticing EV-to-EBITDA Ratios to Own Now We have screened value stocks SMP, PRAA, MRC, ROCK and EIX based on the EV-to-EBITDA ratio, which gives the true picture of valuation and earnings potential. zacks.com - 2 months ago
MRC Global Announces Preliminary First Quarter 2025 Results HOUSTON, April 16, 2025 (GLOBE NEWSWIRE) -- MRC Global Inc. (NYSE: MRC) today announced selected preliminary first quarter 2025 results from continuing operations. Preliminary First Quarter 2025 Financial Highlights: Revenue of approximately $710 million, a 7% sequential increase Net income from continuing operations of approximately $7 million Adjusted EBITDA of approximately $35 million, or 4.9% of sales Gross Profit of approximately $142 million, or 20.0% of sales Adjusted Gross Profit of approximately $153 million, or 21.5% of sales Cash flow provided by continuing operations of approximately $20 million Rob Saltiel, MRC Global's President and CEO stated, “I am very pleased with our strong start to the year, with activity levels and margins exceeding expectations. globenewswire.com - 2 months ago
Wall Street Analysts See a 39.85% Upside in MRC (MRC): Can the Stock Really Move This High? The average of price targets set by Wall Street analysts indicates a potential upside of 39.9% in MRC (MRC). While the effectiveness of this highly sought-after metric is questionable, the positive trend in earnings estimate revisions might translate into an upside in the stock. zacks.com - 3 months ago
MRC (MRC) is an Incredible Growth Stock: 3 Reasons Why MRC (MRC) could produce exceptional returns because of its solid growth attributes. zacks.com - 3 months ago
8. Profile Summary

MRC Global Inc. MRC

image
COUNTRY US
INDUSTRY Oil & Gas Equipment & Services
MARKET CAP $ 1.11 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