NYSE · MRC

MRC Global Inc.

Energy · Oil & Gas Equipment & Services

$13.78▼ 0.43% ($0.06)today

As of 4:04 PM ET

52-week

$9.23$15.59

Market cap

$1.17B

P/E

What the market price implies · Reverse DCF

Historical revenue grew by 4.14%/yr over the past 4 years.

Selected forecast · Base scenario

0.8%/yr · actual 10-year annualized revenue growth

Year 1 growth: 0%

Market-implied · Base operating assumptions + edited margins

Unavailable · flat 10-year annualized revenue growth

Reverse DCF solves revenue growth itself using Base operating assumptions and your edited margins. Changing forecast growth alone does not change the implied rate. This is a model-implied requirement, not an analyst forecast.

No supported revenue growth rate matches this price with these operating assumptions.

Valuation

Recommended · Revenue & margin DCF

Price used

$13.78

Estimated value / share

Unavailable

Base scenario

USD · TTM ending 2025-09-30

Enterprise value of $405.52M does not cover net debt of $417.00M, so equity value is negative and no fair value per share can be shown. The projected cash flows are positive; the shortfall is in the equity bridge, not the forecast. This engine cannot separate captive-finance or other non-operating borrowings from operating debt.

Year 1 growth 0% · Ending margin 1.77% · Discount rate 11.17%

Assumption scenarios, not statistical confidence intervals.

Method, dates & sources

Estimated from future revenue, operating margins, and the investment needed to support them.

Price timestamp: Nov 5, 2025, 9:04 PM UTC
Financial statement period: TTM ending 2025-09-30
Data refreshed: Sep 14, 2026, 6:17 PM UTC · provider

Why this method?

There is not a stable run of positive FCFF to anchor a direct cash-flow CAGR, so the model should start from revenue and margin assumptions instead.

Is FCFF positive and has it been for 3+ consecutive years? Only 2 consecutive positive FCFF years are available.

Price vs Fundamentals

Why The Stock Is Moving

Mixed / unclearLow confidence

Note: The most recent financial data is over 3 months old. Metrics shown may not reflect the latest reporting period.

1Y Price: -4.57%Revenue (TTM): -13.71%FCF (TTM): -108.91%P/FCF: 45th pct

What changed

The stock fell 4.57% over the last year. Revenue declined 13.71% over the trailing twelve months. Operating margin moved from 4.68% to 1.77%. Free cash flow declined 108.91% over the trailing twelve months.

What the market seems to be pricing

The stock has moved lower against modestly weakening underlying metrics. The operating data does not yet tell a clear story — the move may reflect sentiment, sector rotation, or macro factors rather than company-specific earnings power.

What would invalidate this read

Operating margin currently stands at 1.77%. A decisive move in revenue — currently down 13.71% — would be the clearest signal to resolve the ambiguity.

Performance

Return analysis

Company profile

MRC Global Inc., a company established in Houston, Texas, in 1921 (and previously known as McJunkin Red Man Holding Corporation until its name change in January 2012), serves as a global distributor of essential infrastructure products and services.

CEORobert James Saltiel Jr.

SectorEnergy

IndustryOil & Gas Equipment & Services

Employees2,500

IPO dateApr 12, 2012

https://www.mrcglobal.com

Market multiples

Forward P/E—

EV/EBITDA9.33

Enterprise value$1.6B

Stock splits

No stock splits recorded for this ticker.

Profitability & growth

Revenue growth-14.93%

Gross margin (FY2024)20.59%▲0.4ppvs FY2023

Operating margin (FY2024)4.48%▼1.0ppvs FY2023

ROE-5.68%▼13.8ppvs FY2024

Analyst consensus

RatingHold

Target price$16.33▲18.51%

Buy

Hold

Sell

Analyst ratings tend to be lagging indicators. Use as one signal among many.

Earnings

Full quarter-by-quarter history of actuals vs estimates. Switch into compare mode to inspect one metric year-over-year.

Next report

Nov 5, 2025

Q1 FY26 · EPS est $0.28 · Revenue est $741.7M

View