U.S. markets open in 2 hours 37 minutes
  • S&P Futures

    3,409.50
    +16.00 (+0.47%)
     
  • Dow Futures

    27,688.00
    +107.00 (+0.39%)
     
  • Nasdaq Futures

    11,557.25
    +65.00 (+0.57%)
     
  • Russell 2000 Futures

    1,606.10
    +4.00 (+0.25%)
     
  • Crude Oil

    39.03
    +0.47 (+1.22%)
     
  • Gold

    1,902.00
    -3.70 (-0.19%)
     
  • Silver

    24.44
    +0.02 (+0.08%)
     
  • EUR/USD

    1.1820
    +0.0007 (+0.06%)
     
  • 10-Yr Bond

    0.8010
    0.0000 (0.00%)
     
  • Vix

    32.36
    +4.81 (+17.46%)
     
  • GBP/USD

    1.3024
    +0.0003 (+0.02%)
     
  • USD/JPY

    104.6630
    -0.1720 (-0.16%)
     
  • BTC-USD

    13,263.57
    +154.04 (+1.18%)
     
  • CMC Crypto 200

    263.84
    +0.43 (+0.16%)
     
  • FTSE 100

    5,793.72
    +1.71 (+0.03%)
     
  • Nikkei 225

    23,485.80
    -8.54 (-0.04%)
     

Is MRC Global Inc. (NYSE:MRC) Trading At A 49% Discount?

Simply Wall St
·6 mins read

How far off is MRC Global Inc. (NYSE:MRC) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the expected future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Don't get put off by the jargon, the math behind it is actually quite straightforward.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

See our latest analysis for MRC Global

Step by step through the calculation

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$3.25m

-US$33.4m

-US$4.7m

US$50.8m

US$77.6m

US$106.7m

US$135.5m

US$162.0m

US$185.2m

US$205.1m

Growth Rate Estimate Source

Analyst x8

Analyst x6

Analyst x4

Analyst x4

Est @ 52.72%

Est @ 37.57%

Est @ 26.97%

Est @ 19.54%

Est @ 14.35%

Est @ 10.71%

Present Value ($, Millions) Discounted @ 12%

US$2.9

-US$26.7

-US$3.4

US$32.4

US$44.2

US$54.3

US$61.6

US$65.8

US$67.3

US$66.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$364m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 12%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$205m× (1 + 2.2%) ÷ (12%– 2.2%) = US$2.2b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$2.2b÷ ( 1 + 12%)10= US$702m

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is US$1.1b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$6.6, the company appears quite good value at a 49% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at MRC Global as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 12%, which is based on a levered beta of 1.613. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. DCF models are not the be-all and end-all of investment valuation. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. What is the reason for the share price sitting below the intrinsic value? For MRC Global, we've compiled three important aspects you should explore:

  1. Financial Health: Does MRC have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.

  2. Future Earnings: How does MRC's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.