Mercor Valuation

Q: What is the Fair Price of MCR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

MCR (PLN24.4) is trading below our estimate of [[fair value]] (PLN107.31)

Is MCR undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of MCR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: MCR (PLN24.4) is trading below our estimate of fair value (PLN107.31)

Significantly Below Fair Value: MCR is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for MCR?

Key metric: As MCR is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for MCR. This is calculated by dividing MCR's market cap by their current earnings.
What is MCR's PE Ratio?
PE Ratio	8.6x
Earnings	zł43.65m
Market Cap	zł374.35m

MCR key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.8x
Enterprise Value/EBITDA	7.4x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does MCR's PE Ratio compare to its peers?

The above table shows the PE ratio for MCR vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	26.1x
FRO FERRO	9.8x	n/a	zł749.9m
PJP PJP Makrum	8.6x	24.2%	zł97.2m
CPR Compremum	19.1x	n/a	zł74.0m
TRR Termo-Rex	67.1x	n/a	zł77.7m
MCR Mercor	8.6x	n/a	zł374.3m

Price-To-Earnings vs Peers: MCR is good value based on its Price-To-Earnings Ratio (8.6x) compared to the peer average (26.1x).

Price to Earnings Ratio vs Industry

How does MCR's PE Ratio compare vs other companies in the European Building Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: MCR is good value based on its Price-To-Earnings Ratio (8.6x) compared to the European Building industry average (19.2x).

Price to Earnings Ratio vs Fair Ratio

What is MCR's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

MCR PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	8.6x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate MCR's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

INCANA Spólka Akcyjna

zł5.9m

INCANA Spólka Akcyjna produces and sells wall decoration products in Poland and internationally.

ICA

zł0.54

-57.1%

Poltronic

zł4.3m

Imports and distributes electrical products in Poland and other European countries.

PTN

zł0.60

1.7%

-34.8%

OZE Capital

zł19.4m

Operates in the renewable energy sector.

OZE

zł0.60

3.1%

-40.5%