Knowstox

Fundamentals snapshot

Mercer International Inc.

MERC · NMS · Basic Materials · Paper & Paper Products

Current price

$0.24

52-week range

$0.12 - $2.85

Market cap

$15.83M

One-glance verdict

Undervalued

$11.61 our estimate vs market $0.24

Balance sheet

Distressed

-1.59x Concerning

Net debt $1.60B. Interest coverage shows how many times profit covers the interest bill.

What this company does

Mercer International Inc.

Mercer International Inc. makes and sells two main things: pulp, which is a key ingredient for paper, and wood products like lumber used in building. The money they make primarily comes from selling these pulp and wood products, along with some electricity and chemicals generated in their mills. This matters because their success is tied to the demand for paper products and the construction industry, and they are also involved in creating green energy from their waste.

Price history

How the share price has moved

—
Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Free cash flow by quarter (oldest to newest)
FY2024 Q4 $50.45M FY2025 Q1 $-23.07M FY2025 Q2 $-28.86M FY2025 Q3 $-60.07M FY2025 Q4 $32.00M FY2026 Q1 $-98.83M FY2026 Q2 $-27.28M FY2026 Q3 $-33.34M
Revenue $440.67M
Net income $-59.21M
Diluted EPS -0.88
Operating cash flow $-19.99M
Free cash flow $-33.34M
Revenue $460.28M
Net income $-75.98M
Diluted EPS -1.13
Operating cash flow $-15.12M
Free cash flow $-27.28M
Revenue $489.30M
Net income $-52.00M
Diluted EPS -0.78
Operating cash flow $-85.67M
Free cash flow $-98.83M
Revenue $449.50M
Net income $-308.70M
Diluted EPS -4.61
Operating cash flow $46.16M
Free cash flow $32.00M
Revenue $458.07M
Net income $-80.78M
Diluted EPS -1.21
Operating cash flow $-30.05M
Free cash flow $-60.07M
Revenue $453.52M
Net income $-86.07M
Diluted EPS -1.29
Operating cash flow $-4.53M
Free cash flow $-28.86M
Revenue $506.97M
Net income $-22.34M
Diluted EPS -0.33
Operating cash flow $-2.99M
Free cash flow $-23.07M
Revenue $488.40M
Net income $16.71M
Diluted EPS 0.25
Operating cash flow $71.16M
Free cash flow $50.45M

Is it cheap or expensive?

Fair value $11.61 vs current price $0.24

Our most-likely fair value is $11.61 a share — about 4,814.7% above today's price of $0.24, so the stock currently looks cheap (undervalued).

undervalued

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Base

Growth 5.0% · Discount 8.1% · Terminal 2.5%

$11.61

Bear

Growth 2.5% · Discount 8.1% · Terminal 2.5%

$6.83

Bull

Growth 15.0% · Discount 8.1% · Terminal 2.5%

$38.55

Is it drowning in debt?

Distressed

Net debt $1.6B. Interest coverage -1.6x.

Net debt $1.60B
Interest coverage -1.59x

Mercer International Inc.'s profit covers its interest bill about 0.0 times over. which is weaker than most peers shown here and 2 peers sit below 1x, which is the danger zone where profit does not fully cover the interest bill.

Distressed
Worse cushion Baseline Better cushion
MERC BASELINE Mercer International Inc.

Total debt $1.67B Interest coverage -1.59x This is the baseline the peer rows are being compared against.

Total debt $580.80M Interest coverage 0.74x This peer still has a real interest-payment cushion, while MERC does not.

Total debt $1.06B Interest coverage 5.53x This peer still has a real interest-payment cushion, while MERC does not.

Total debt $562.47M Interest coverage 8.39x This peer still has a real interest-payment cushion, while MERC does not.

Total debt $377.00M Interest coverage 18.50x This peer still has a real interest-payment cushion, while MERC does not.

Total debt $532.00M Interest coverage -25.00x Neither company has much profit cushion over interest right now.

What you should know

The case for and against MERC

1 Reward 3 Risks

Rewards

  • Free cash flow was positive in 7/10 years.

Risks

  • Return on equity was -492.6% last year — the company lost money on shareholders' equity.
  • Net debt grew 41.8% over 3 years.
  • Operating margin compressed from 17.2% to -8.8% over 3 years.

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
—
Forward P/E
-0.12x
P/B
-0.10x
P/S
0.01x
EV/EBITDA
-47.38x
PEG ratio
2.29x

Profitability

How much profit each dollar creates

Gross margin
4.1%
Operating margin
-8.8%
Net margin
-27.0%
ROE
-492.6%
ROA
-5.8%

Health

Liquidity and balance-sheet strength

Debt / equity
—
Current ratio
1.23x
Quick ratio
0.57x
Total debt
$1.67B
Total cash
$71.01M

Growth

How the business has been compounding

Revenue TTM
$1.84B
Revenue 5Y CAGR
0.9%
EPS TTM
-7.40
EPS 5Y CAGR
—

Cash flow

How much cash the business throws off

Operating CF TTM
$-74.62M
Free CF TTM
$-80.00M
FCF margin
-4.3%

Dividend

Shareholder payout

Yield
0.0%
Payout ratio
15.7%
Last ex-div date
2025-06-26