|
MRC Global Inc. (MRC) DCF Valuation
US | Energy | Oil & Gas Equipment & Services | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
MRC Global Inc. (MRC) Bundle
Looking to assess the intrinsic value of MRC Global Inc.? Our MRC (MRC) DCF Calculator integrates real-world data with extensive customization features, allowing you to optimize forecasts and enhance your investment strategies.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,662.0 | 2,560.0 | 2,666.0 | 3,363.0 | 3,412.0 | 3,426.1 | 3,440.2 | 3,454.4 | 3,468.6 | 3,482.9 |
| Revenue Growth, % | 0 | -30.09 | 4.14 | 26.14 | 1.46 | 0.41221 | 0.41221 | 0.41221 | 0.41221 | 0.41221 |
| EBITDA | 169.0 | -209.0 | 52.0 | 173.0 | 225.0 | 69.5 | 69.8 | 70.1 | 70.3 | 70.6 |
| EBITDA, % | 4.61 | -8.16 | 1.95 | 5.14 | 6.59 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 |
| Depreciation | 63.0 | 46.0 | 43.0 | 39.0 | 40.0 | 51.1 | 51.3 | 51.6 | 51.8 | 52.0 |
| Depreciation, % | 1.72 | 1.8 | 1.61 | 1.16 | 1.17 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 |
| EBIT | 106.0 | -255.0 | 9.0 | 134.0 | 185.0 | 18.3 | 18.4 | 18.5 | 18.6 | 18.7 |
| EBIT, % | 2.89 | -9.96 | 0.33758 | 3.98 | 5.42 | 0.53556 | 0.53556 | 0.53556 | 0.53556 | 0.53556 |
| Total Cash | 32.0 | 119.0 | 48.0 | 32.0 | 131.0 | 83.0 | 83.3 | 83.7 | 84.0 | 84.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 459.0 | 319.0 | 379.0 | 501.0 | 430.0 | 457.1 | 459.0 | 460.9 | 462.8 | 464.7 |
| Account Receivables, % | 12.53 | 12.46 | 14.22 | 14.9 | 12.6 | 13.34 | 13.34 | 13.34 | 13.34 | 13.34 |
| Inventories | 701.0 | 509.0 | 453.0 | 578.0 | 560.0 | 614.1 | 616.6 | 619.1 | 621.7 | 624.3 |
| Inventories, % | 19.14 | 19.88 | 16.99 | 17.19 | 16.41 | 17.92 | 17.92 | 17.92 | 17.92 | 17.92 |
| Accounts Payable | 357.0 | 264.0 | 321.0 | 410.0 | 355.0 | 374.8 | 376.3 | 377.9 | 379.4 | 381.0 |
| Accounts Payable, % | 9.75 | 10.31 | 12.04 | 12.19 | 10.4 | 10.94 | 10.94 | 10.94 | 10.94 | 10.94 |
| Capital Expenditure | -18.0 | -11.0 | -10.0 | -11.0 | -15.0 | -14.1 | -14.2 | -14.3 | -14.3 | -14.4 |
| Capital Expenditure, % | -0.49153 | -0.42969 | -0.37509 | -0.32709 | -0.43962 | -0.41261 | -0.41261 | -0.41261 | -0.41261 | -0.41261 |
| Tax Rate, % | 25.49 | 25.49 | 25.49 | 25.49 | 25.49 | 25.49 | 25.49 | 25.49 | 25.49 | 25.49 |
| EBITAT | 62.6 | -246.9 | 25.1 | 91.4 | 137.8 | 14.6 | 14.7 | 14.7 | 14.8 | 14.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -695.4 | 27.1 | 111.1 | -38.6 | 196.8 | -9.8 | 49.0 | 49.2 | 49.4 | 49.6 |
| WACC, % | 10.12 | 10.89 | 10.96 | 10.3 | 10.43 | 10.54 | 10.54 | 10.54 | 10.54 | 10.54 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 130.7 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 51 | |||||||||
| Terminal Value | 729 | |||||||||
| Present Terminal Value | 442 | |||||||||
| Enterprise Value | 572 | |||||||||
| Net Debt | 390 | |||||||||
| Equity Value | 182 | |||||||||
| Diluted Shares Outstanding, MM | 86 | |||||||||
| Equity Value Per Share | 2.13 |
What You Will Get
- Accurate MRC Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV are calculated in real-time.
- Scenario Analysis: Explore various scenarios to assess MRC Global's future performance.
- User-Friendly Interface: Designed for industry professionals while remaining easy for newcomers.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for MRC Global Inc. (MRC).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to MRC.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates for accurate projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to MRC Global Inc. (MRC).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based MRC Global Inc. (MRC) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates MRC Global Inc.'s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for MRC Global Inc. (MRC)?
- User-Friendly Interface: Tailored for both novices and seasoned users.
- Customizable Inputs: Adjust parameters effortlessly to suit your analysis needs.
- Real-Time Valuation: Observe immediate updates to MRC's valuation as you change inputs.
- Preloaded Data: Comes with MRC's actual financial metrics for swift evaluations.
- Relied Upon by Experts: A preferred tool among investors and analysts for making strategic decisions.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling MRC Global Inc. (MRC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for MRC Global Inc. (MRC).
- Consultants: Deliver professional valuation insights on MRC Global Inc. (MRC) to clients quickly and accurately.
- Business Owners: Understand how large companies like MRC Global Inc. (MRC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to MRC Global Inc. (MRC).
What the MRC Global Inc. (MRC) Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: MRC Global Inc.'s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.