MRC Global Inc. (MRC) DCF Valuation

MRC Global Inc. (MRC) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

MRC Global Inc. (MRC) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

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
Account Receivables, % 12.53 12.46 14.22 14.9 12.6
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, % 10.48 11.24 11.3 10.67 10.79 10.9 10.9 10.9 10.9 10.9
PV UFCF
SUM PV UFCF 129.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 51
Terminal Value 694
Present Terminal Value 414
Enterprise Value 543
Net Debt 390
Equity Value 153
Diluted Shares Outstanding, MM 86
Equity Value Per Share 1.79

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

  1. Download the Template: Gain immediate access to the Excel-based MRC Global Inc. (MRC) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates MRC Global Inc.'s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. 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.

No products were found matching.