investorscraft@gmail.com

Intrinsic ValueMRC Global Inc. (MRC)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MRC Global Inc. operates as a leading distributor of pipe, valves, and fittings (PVF) and related products and services to the energy, industrial, and gas utility sectors. The company serves a diverse customer base, including upstream, midstream, and downstream energy companies, as well as industrial and gas utility clients. MRC Global’s revenue model is built on a combination of product sales, value-added services, and supply chain solutions, positioning it as a critical intermediary in the energy infrastructure supply chain. The company’s market position is strengthened by its extensive distribution network, technical expertise, and long-standing customer relationships, which provide a competitive edge in a fragmented industry. MRC Global’s ability to source and deliver high-quality PVF products efficiently allows it to capitalize on cyclical demand trends in the energy sector while maintaining resilience through diversified end-market exposure.

Revenue Profitability And Efficiency

MRC Global reported revenue of $3.01 billion for FY 2024, with net income of $55 million, reflecting a net margin of approximately 1.8%. The company generated $276 million in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures were modest at $28 million, indicating disciplined investment in maintaining and expanding its distribution capabilities. The diluted EPS of $0.30 underscores the company’s ability to translate top-line growth into shareholder returns.

Earnings Power And Capital Efficiency

MRC Global’s earnings power is supported by its asset-light distribution model, which requires minimal capital intensity. The company’s operating cash flow of $276 million significantly exceeds its net income, highlighting robust working capital management. With a focus on inventory turnover and receivables collection, MRC Global maintains efficient capital deployment, enabling it to fund operations and reduce debt without compromising growth initiatives.

Balance Sheet And Financial Health

MRC Global’s balance sheet shows $63 million in cash and equivalents against total debt of $571 million, resulting in a net debt position of $508 million. The company’s leverage appears manageable, given its strong operating cash flow generation. The absence of dividends suggests a conservative approach to capital allocation, prioritizing debt reduction and operational flexibility over shareholder payouts.

Growth Trends And Dividend Policy

MRC Global’s growth is tied to cyclical trends in the energy sector, with demand driven by infrastructure spending and maintenance activities. The company does not currently pay dividends, opting instead to reinvest cash flow into debt reduction and strategic initiatives. This approach aligns with its focus on strengthening its financial position and capitalizing on market opportunities as they arise.

Valuation And Market Expectations

With a market capitalization derived from 85.1 million shares outstanding and a diluted EPS of $0.30, MRC Global’s valuation reflects its cyclical exposure and moderate profitability. Investors likely price the stock based on expectations of energy sector recovery and the company’s ability to maintain margins amid fluctuating commodity prices and demand conditions.

Strategic Advantages And Outlook

MRC Global’s strategic advantages include its extensive distribution network, technical expertise, and strong customer relationships. The outlook for the company hinges on energy sector dynamics, with potential upside from increased infrastructure investment and maintenance spending. Its ability to navigate cyclical downturns and capitalize on upturns will be critical to long-term performance.

Sources

10-K, company filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount