US · MERC
Mercer International Inc.
- Sector
- Basic Materials · Paper, Lumber & Forest Products
- Headquarters
- Vancouver, BC V6C 1G8
- Website
- mercerint.com
Price · as of 2025-12-31
$1.15
Market cap 120.57M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $17.39 | +1,412.17% |
| Intrinsic Value(DCF) | $0.72 | -37.39% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $0.71 | -38.09% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $5.32 | $55.96 | $0.00 | $14.29 | $5.82 |
| 2012 | $4.95 | $23.14 | $0.00 | $5.59 | $0.00 |
| 2013 | $6.01 | $22.60 | $0.00 | $4.08 | $0.00 |
| 2014 | $9.46 | $23.07 | $0.00 | $16.20 | $28.80 |
| 2015 | $6.12 | $23.65 | $0.00 | $10.08 | $0.00 |
| 2016 | $8.23 | $19.63 | $0.00 | $1.67 | $0.00 |
| 2017 | $9.89 | $17.01 | $0.00 | $7.01 | $35.21 |
| 2018 | $10.59 | $16.71 | $131.26 | $9.14 | $62.51 |
| 2019 | $7.04 | $12.91 | $110.78 | $0.00 | $0.00 |
| 2020 | $13.64 | $25.44 | $0.00 | $2.83 | $0.98 |
| 2021 | $12.75 | $40.08 | $45.92 | $19.58 | $87.55 |
| 2022 | $9.39 | $27.41 | $214.11 | $26.40 | $124.76 |
| 2023 | $9.31 | $17.39 | $0.00 | $0.00 | $14.31 |
| 2024 | $6.78 | $42.34 | $0.00 | $0.00 | $0.00 |
| 2025 | $1.79 | $17.39 | $0.00 | $0.00 | $0.71 |
AI valuation
Our deep-learning model estimates Mercer International Inc.'s (MERC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $17.39
- Current price
- $1.15
- AI upside
- +1,412.17%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.72
-37.39% upside
Graham-Dodd
—
— upside
Graham Formula
$0.71
-38.09% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MERC | Mercer International Inc. | $1.15 | 120.57M | +1,412% | -37% | — | -38% | -0.39 | 1.76 | 0.06 | -70.03 | -0.08 | 2.86 | -3.62% | -9.75% | -26.65% | -124.02% | -10.99% | -14.34% | 23.64 | -1.59 | 3.05 | 1.71 | -64.59 | 48583.00% | -858.00% | -145909.00% | -66.78% | 0.03 | -4.96% | 8.38% | -3.30% | 8.38% | -8.47 | -19.28 | 0.83 | 0.81 |
| ACNT | Ascent Industries Co. | $17.16 | 160.96M | +256% | -73% | -85% | — | -10.45 | 1.25 | 0.66 | 48.45 | — | 1.36 | 12.43% | -2.86% | -7.64% | -11.17% | -4.09% | -7.23% | 0.36 | -12.19 | 3.73 | 1.79 | 6.18 | -15095.00% | -792.00% | -3667.00% | 10.90% | 0.66 | 10.27% | 0.00% | 0.00% | 12.66% | -26.39 | 10.52 | 0.76 | 3.33 |
| AEC | Anfield Energy Inc. Commo… | $6.87 | 109.08M | — | — | — | — | -4.98 | 1.27 | — | -6.13 | — | 1.27 | 0.00% | — | — | -24.23% | -22.17% | -14.74% | 0.21 | -13.18 | 0.32 | 0.18 | -0.75 | -15000.00% | — | -3734.00% | -14.47% | -1.04 | -16.10% | 0.00% | 0.00% | 0.00% | -5.71 | -7.87 | — | -1.05 |
| AVD | American Vanguard Corpora… | $4.61 | 131.24M | +2,866% | -59% | — | — | -1.04 | 0.56 | 0.24 | -30.39 | — | 2.09 | 21.98% | -18.56% | -23.08% | -41.90% | -22.34% | -17.99% | 0.72 | -6.05 | 1.63 | 0.83 | -16.47 | -183077.00% | -553.00% | -9468.00% | -2.87% | 0.02 | -0.83% | 1.91% | -2.00% | 3.00% | -2.82 | -76.12 | 0.52 | 1.26 |
| BIOX | Bioceres Crop Solutions C… | $0.56 | 35.55M | +6,370% | +93% | — | +2,658% | -2.91 | 0.65 | 0.51 | 30.40 | — | -5.61 | 39.06% | -1.11% | -15.54% | -20.36% | -0.72% | -7.28% | 1.05 | -0.07 | 0.91 | 0.63 | 17.95 | -170470.00% | -2830.00% | 8643.00% | 20.61% | 0.15 | 6.82% | 0.00% | 0.00% | 0.54% | -111.66 | 11.70 | 1.24 | 0.47 |
| FEAM | 5E Advanced Materials Inc… | $2.00 | 47.02M | — | — | — | — | -0.87 | 0.44 | — | -4.80 | -0.37 | 0.44 | 0.00% | — | — | -85.40% | -66.98% | -39.39% | 0.00 | -6.77 | 0.72 | 0.60 | 0.73 | 23475.00% | — | -3023.00% | -86.39% | -3.67 | -36.41% | 0.00% | 0.00% | 232.27% | -0.55 | -1.01 | — | -4.46 |
| LVRO | Lavoro Limited | $0.20 | 22.42M | +14,854% | +172% | — | +160,364% | -0.32 | -0.53 | 0.13 | -1.29 | — | -0.49 | 13.91% | -23.42% | -40.93% | -111.06% | -25.87% | -10.20% | -1.34 | -3.31 | 0.59 | 0.35 | -0.85 | -3845.00% | -8788.00% | -42178.00% | -109.91% | -0.15 | -16.02% | 0.00% | 0.00% | 432.88% | -1.64 | -2.64 | 0.38 | -1.44 |
| NVA | Nova Minerals Limited | $7.69 | 131.82M | — | — | — | — | — | 0.16 | — | -0.87 | — | 0.16 | 0.00% | — | — | — | — | — | 0.00 | -9.50 | 3.49 | 3.40 | 1.04 | — | — | — | -80.24% | -2.84 | — | 0.00% | — | 0.00% | -1.32 | -0.57 | — | 2.67 |
| USGO | U.S. GoldMining Inc. | $12.05 | 159.88M | — | — | — | — | -162.68 | 11.00 | — | — | — | 11.00 | 0.00% | — | — | — | — | — | 0.00 | — | 67.84 | 67.84 | — | — | — | — | 0.00% | 0.00 | — | 0.00% | 0.00% | 0.00% | — | — | — | -30.29 |
About Mercer International Inc.
Mercer International Inc., together with its subsidiaries, manufactures and sells northern bleached softwood kraft (NBSK) pulp in Europe, the United States, Asia, and internationally. The company operates through two segments, Pulp and Wood Products. It also generates and sells green energy produced from biomass cogeneration power plant to third party utilities. In addition, the company manufactures, distributes, and sells lumber and other wood residuals. Further, it produces NBSK pulp primarily from wood chips, pulp logs, and sawlogs; carbon neutral or green energy using carbon-neutral bio-fuels, such as black liquor and wood waste; and tall oil for use as a chemical additive and green energy source. The company sells its pulp to tissue, specialty paper, and printing and writing paper, and other manufacturers; and lumber products to distributors, construction firms, secondary manufacturers, retail yards, and home centers. Mercer International Inc. was founded in 1968 and is headquartered in Vancouver, Canada.
- CEO
- Juan Carlos Bueno
- Employees
- 3.58K
- Beta
- 0.67
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.72 ÷ $1.15) − 1 = -37.39% (DCF, example).