STOCK TITAN

[8-K] MRC GLOBAL INC. Reports Material Event

Filing Impact
(Moderate)
Filing Sentiment
(Neutral)
Form Type
8-K
Rhea-AI Filing Summary

MRC Global and DNOW have agreed to a two-step merger under a Merger Agreement where DNOW's wholly-owned subsidiaries will merge with and into MRC Global, leaving the pro forma combined company as a DNOW subsidiary. The filing references an S-4 Registration Statement declared effective by the SEC on August 5, 2025, and a definitive joint proxy statement/prospectus that was filed and mailed on or about August 5, 2025.

Goldman Sachs provided fairness-type valuation analyses using management-provided projections and CAPM-based discount rates. Reported implied present value ranges per share include: DNOW $15.44–$17.46; DNOW (alternate illustrative range) $15.70–$18.66; MRC Global $13.66–$16.78; pro forma combined company $15.97–$19.75. The filing also discloses shareholder lawsuits (two indexed actions and related demand letters) and notes management-provided inputs, projected share counts, and illustrative discount rates used in the analyses.

MRC Global e DNOW hanno concordato una fusione in due fasi ai sensi di un Accordo di Fusione: le filiali interamente controllate di DNOW si fonderanno in MRC Global, lasciando la società combinata pro forma come una controllata di DNOW. La documentazione fa riferimento a una S-4 Registration Statement dichiarata efficace dalla SEC il 5 agosto 2025 e a una dichiarazione/opuscolo congiunto definitivo che è stato depositato e inviato per posta intorno al 5 agosto 2025.

Goldman Sachs ha fornito analisi di valutazione di tipo fairness basate su proiezioni fornite dal management e su tassi di sconto calcolati con il CAPM. Gli intervalli di valore attuale implicito per azione riportati sono: DNOW $15,44–$17,46; DNOW (intervallo illustrativo alternativo) $15,70–$18,66; MRC Global $13,66–$16,78; società combinata pro forma $15,97–$19,75. Il documento segnala inoltre cause intentate da azionisti (due azioni indicizzate e relative lettere di richiesta) e specifica gli input forniti dal management, i conteggi azionari previsti e i tassi di sconto illustrativi utilizzati nelle analisi.

MRC Global y DNOW han acordado una fusión en dos fases según un Acuerdo de Fusión: las filiales de propiedad total de DNOW se fusionarán con MRC Global, dejando a la compañía combinada pro forma como filial de DNOW. La presentación hace referencia a una S-4 Registration Statement declarada efectiva por la SEC el 5 de agosto de 2025 y a una declaración/prospecto conjunto definitivo que se presentó y envió por correo aproximadamente el 5 de agosto de 2025.

Goldman Sachs proporcionó análisis de valoración tipo fairness utilizando proyecciones facilitadas por la dirección y tasas de descuento basadas en el CAPM. Los rangos de valor presente implícito por acción reportados son: DNOW $15.44–$17.46; DNOW (rango ilustrativo alternativo) $15.70–$18.66; MRC Global $13.66–$16.78; compañía combinada pro forma $15.97–$19.75. La presentación también revela demandas de accionistas (dos acciones indexadas y cartas de demanda relacionadas) y señala los insumos proporcionados por la dirección, los recuentos proyectados de acciones y las tasas de descuento ilustrativas empleadas en los análisis.

MRC Global과 DNOW는 합병계약에 따라 2단계 합병을 합의했습니다. DNOW의 전액 출자 자회사가 MRC Global에 합병되며, 합병 후의 프로포마 결합회사는 DNOW의 자회사로 남게 됩니다. 제출 서류는 2025년 8월 5일 SEC에 의해 효력 발생으로 선언된 S-4 등록명세서와, 2025년 8월 5일경 제출 및 우편 발송된 확정 공동 프록시 성명서/설명서를 참조합니다.

골드만 삭스는 경영진 제공 예상치와 CAPM 기반 할인율을 사용하여 공정성 유형의 가치 평가 분석을 제시했습니다. 보고된 주당 내재 현재가치 범위는 다음과 같습니다: DNOW $15.44–$17.46; DNOW (대체 예시 범위) $15.70–$18.66; MRC Global $13.66–$16.78; 프로포마 결합회사 $15.97–$19.75. 제출 서류는 또한 주주 소송(색인화된 두 건의 소송 및 관련 청구서)을 공개하고, 분석에 사용된 경영진 제공 입력값, 예상 발행주식수 및 예시 할인율을 명시합니다.

MRC Global et DNOW ont convenu d’une fusion en deux étapes dans le cadre d’un accord de fusion : les filiales entièrement détenues de DNOW fusionneront avec MRC Global, la société combinée pro forma restant une filiale de DNOW. le dépôt fait référence à une S-4 Registration Statement déclarée effective par la SEC le 5 août 2025, et à une déclaration/prospectus conjoint définitif qui a été déposé et envoyé par courrier aux alentours du 5 août 2025.

Goldman Sachs a fourni des analyses de valorisation de type fairness en utilisant des projections fournies par la direction et des taux d’actualisation basés sur le CAPM. Les fourchettes de valeur actuelle implicite par action rapportées sont : DNOW $15,44–$17,46 ; DNOW (fourchette illustrative alternative) $15,70–$18,66 ; MRC Global $13,66–$16,78 ; société combinée pro forma $15,97–$19,75. Le dossier divulgue également des poursuites d’actionnaires (deux actions indexées et lettres de mise en demeure associées) et indique les apports fournis par la direction, les nombres d’actions projetés et les taux d’actualisation illustratifs utilisés dans les analyses.

MRC Global und DNOW haben eine zweistufige Fusion im Rahmen eines Fusionsvertrags vereinbart: Die vollständig im Besitz befindlichen Tochtergesellschaften von DNOW werden mit MRC Global verschmolzen, wobei das pro forma kombinierte Unternehmen als Tochtergesellschaft von DNOW verbleibt. Die Einreichung verweist auf eine S-4-Registrierungserklärung, die von der SEC am 5. August 2025 für wirksam erklärt wurde, sowie auf eine endgültige gemeinsame Proxy-Stellungnahme/Prospekt, die am oder um den 5. August 2025 eingereicht und versandt wurde.

Goldman Sachs lieferte Fairness-ähnliche Bewertungsanalysen auf Basis von Management-Projektionen und CAPM-basierten Diskontierungssätzen. Die berichteten impliziten Barwertspannen je Aktie lauten: DNOW $15,44–$17,46; DNOW (alternativer illustrativer Bereich) $15,70–$18,66; MRC Global $13,66–$16,78; pro forma kombiniertes Unternehmen $15,97–$19,75. Die Einreichung offenbart außerdem Aktionärsklagen (zwei indizierte Klagen und zugehörige Aufforderungsschreiben) und nennt managementseitig bereitgestellte Eingabedaten, prognostizierte Aktienzahlen sowie illustrierte Diskontsätze, die in den Analysen verwendet wurden.

Positive
  • S-4 Registration Statement declared effective on August 5, 2025, indicating the transaction reached a formal solicitation stage
  • Detailed valuation analyses by Goldman Sachs produced explicit per-share implied present value ranges for DNOW, MRC Global, and the pro forma combined company
  • Per-share ranges provided for multiple scenarios (DNOW: $15.44–$17.46 and $15.70–$18.66; MRC Global: $13.66–$16.78; pro forma: $15.97–$19.75), giving stakeholders quantified benchmarks
Negative
  • Shareholder litigation disclosed (two indexed actions and demand letters), indicating contested aspects of the transaction or disclosures
  • Valuation inputs and projections were provided by management and approved for advisor use, which may raise scrutiny over independence of certain inputs
  • Analyses rely on illustrative discount rates and management-approved projections, underscoring sensitivity to assumptions

Insights

TL;DR: This is a structured two-step merger with bank-led valuation ranges for target, acquirer and pro forma equity values; material to shareholders.

Goldman Sachs' analyses use projected year-end share counts, illustrative EV adjustments (including net debt and non-controlling interest), and CAPM-derived discount rates to produce present value per-share ranges for DNOW, MRC Global and the pro forma entity. The filing confirms an effective S-4 and distribution of a joint proxy/prospectus on August 5, 2025, indicating the transaction has advanced into the solicitation stage. The disclosed per-share ranges provide a benchmark for fairness considerations and shareholder voting decisions.

TL;DR: Transaction disclosures include shareholder litigation and management-approved inputs for valuation; governance and disclosure adequacy are likely to be scrutinized.

The filing lists two shareholder actions and related demand letters challenging disclosures, while defendants deny materiality or legal necessity of additional disclosures. The document emphasizes that valuation inputs and projections were provided and approved by DNOW management for Goldman Sachs' use, which is relevant to conflicts-of-interest and disclosure sufficiency in the proxy materials.

MRC Global e DNOW hanno concordato una fusione in due fasi ai sensi di un Accordo di Fusione: le filiali interamente controllate di DNOW si fonderanno in MRC Global, lasciando la società combinata pro forma come una controllata di DNOW. La documentazione fa riferimento a una S-4 Registration Statement dichiarata efficace dalla SEC il 5 agosto 2025 e a una dichiarazione/opuscolo congiunto definitivo che è stato depositato e inviato per posta intorno al 5 agosto 2025.

Goldman Sachs ha fornito analisi di valutazione di tipo fairness basate su proiezioni fornite dal management e su tassi di sconto calcolati con il CAPM. Gli intervalli di valore attuale implicito per azione riportati sono: DNOW $15,44–$17,46; DNOW (intervallo illustrativo alternativo) $15,70–$18,66; MRC Global $13,66–$16,78; società combinata pro forma $15,97–$19,75. Il documento segnala inoltre cause intentate da azionisti (due azioni indicizzate e relative lettere di richiesta) e specifica gli input forniti dal management, i conteggi azionari previsti e i tassi di sconto illustrativi utilizzati nelle analisi.

MRC Global y DNOW han acordado una fusión en dos fases según un Acuerdo de Fusión: las filiales de propiedad total de DNOW se fusionarán con MRC Global, dejando a la compañía combinada pro forma como filial de DNOW. La presentación hace referencia a una S-4 Registration Statement declarada efectiva por la SEC el 5 de agosto de 2025 y a una declaración/prospecto conjunto definitivo que se presentó y envió por correo aproximadamente el 5 de agosto de 2025.

Goldman Sachs proporcionó análisis de valoración tipo fairness utilizando proyecciones facilitadas por la dirección y tasas de descuento basadas en el CAPM. Los rangos de valor presente implícito por acción reportados son: DNOW $15.44–$17.46; DNOW (rango ilustrativo alternativo) $15.70–$18.66; MRC Global $13.66–$16.78; compañía combinada pro forma $15.97–$19.75. La presentación también revela demandas de accionistas (dos acciones indexadas y cartas de demanda relacionadas) y señala los insumos proporcionados por la dirección, los recuentos proyectados de acciones y las tasas de descuento ilustrativas empleadas en los análisis.

MRC Global과 DNOW는 합병계약에 따라 2단계 합병을 합의했습니다. DNOW의 전액 출자 자회사가 MRC Global에 합병되며, 합병 후의 프로포마 결합회사는 DNOW의 자회사로 남게 됩니다. 제출 서류는 2025년 8월 5일 SEC에 의해 효력 발생으로 선언된 S-4 등록명세서와, 2025년 8월 5일경 제출 및 우편 발송된 확정 공동 프록시 성명서/설명서를 참조합니다.

골드만 삭스는 경영진 제공 예상치와 CAPM 기반 할인율을 사용하여 공정성 유형의 가치 평가 분석을 제시했습니다. 보고된 주당 내재 현재가치 범위는 다음과 같습니다: DNOW $15.44–$17.46; DNOW (대체 예시 범위) $15.70–$18.66; MRC Global $13.66–$16.78; 프로포마 결합회사 $15.97–$19.75. 제출 서류는 또한 주주 소송(색인화된 두 건의 소송 및 관련 청구서)을 공개하고, 분석에 사용된 경영진 제공 입력값, 예상 발행주식수 및 예시 할인율을 명시합니다.

MRC Global et DNOW ont convenu d’une fusion en deux étapes dans le cadre d’un accord de fusion : les filiales entièrement détenues de DNOW fusionneront avec MRC Global, la société combinée pro forma restant une filiale de DNOW. le dépôt fait référence à une S-4 Registration Statement déclarée effective par la SEC le 5 août 2025, et à une déclaration/prospectus conjoint définitif qui a été déposé et envoyé par courrier aux alentours du 5 août 2025.

Goldman Sachs a fourni des analyses de valorisation de type fairness en utilisant des projections fournies par la direction et des taux d’actualisation basés sur le CAPM. Les fourchettes de valeur actuelle implicite par action rapportées sont : DNOW $15,44–$17,46 ; DNOW (fourchette illustrative alternative) $15,70–$18,66 ; MRC Global $13,66–$16,78 ; société combinée pro forma $15,97–$19,75. Le dossier divulgue également des poursuites d’actionnaires (deux actions indexées et lettres de mise en demeure associées) et indique les apports fournis par la direction, les nombres d’actions projetés et les taux d’actualisation illustratifs utilisés dans les analyses.

MRC Global und DNOW haben eine zweistufige Fusion im Rahmen eines Fusionsvertrags vereinbart: Die vollständig im Besitz befindlichen Tochtergesellschaften von DNOW werden mit MRC Global verschmolzen, wobei das pro forma kombinierte Unternehmen als Tochtergesellschaft von DNOW verbleibt. Die Einreichung verweist auf eine S-4-Registrierungserklärung, die von der SEC am 5. August 2025 für wirksam erklärt wurde, sowie auf eine endgültige gemeinsame Proxy-Stellungnahme/Prospekt, die am oder um den 5. August 2025 eingereicht und versandt wurde.

Goldman Sachs lieferte Fairness-ähnliche Bewertungsanalysen auf Basis von Management-Projektionen und CAPM-basierten Diskontierungssätzen. Die berichteten impliziten Barwertspannen je Aktie lauten: DNOW $15,44–$17,46; DNOW (alternativer illustrativer Bereich) $15,70–$18,66; MRC Global $13,66–$16,78; pro forma kombiniertes Unternehmen $15,97–$19,75. Die Einreichung offenbart außerdem Aktionärsklagen (zwei indizierte Klagen und zugehörige Aufforderungsschreiben) und nennt managementseitig bereitgestellte Eingabedaten, prognostizierte Aktienzahlen sowie illustrierte Diskontsätze, die in den Analysen verwendet wurden.

false 0001439095 0001439095 2025-08-29 2025-08-29

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): August 29, 2025

MRC GLOBAL INC.

(Exact name of registrant as specified in its charter)

 

Delaware   001-35479   20-5956993

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

  (I.R.S. Employer
Identification Number)

1301 McKinney Street, Suite 2300

Houston, Texas 77010

(Address of Principal Executive Offices)

Registrant’s telephone number, including area code: (877) 294-7574

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

  

Trading

symbol(s)

  

Name of each exchange

on which registered

Common Stock, par value $0.01    MRC    New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐


Item 8.01

Other Events.

As previously announced, on June 26, 2025, MRC Global Inc., a Delaware corporation (NYSE: MRC) (“MRC Global”), entered into an Agreement and Plan of Merger (the “Merger Agreement”) with DNOW Inc., a Delaware corporation (“DNOW”), Buck Merger Sub, Inc., a Delaware corporation and a wholly-owned, direct subsidiary of DNOW (“Merger Sub”), and Stag Merger Sub, LLC, a Delaware limited liability company and a wholly-owned, direct subsidiary of DNOW (“LLC Sub”), pursuant to which, upon the terms and subject to the conditions of the Merger Agreement, (1) Merger Sub will be merged with and into MRC Global (the “First Merger”), with MRC Global continuing as the surviving corporation in the First Merger, and (2) immediately following the First Merger, MRC Global will be merged with and into LLC Sub (the “Second Merger” and, together with the First Merger, the “Merger”), with LLC Sub continuing as the surviving company at the effective time of the Second Merger as a wholly-owned, direct subsidiary of DNOW.

On July 24, 2025, DNOW filed a registration statement on Form S-4 (No. 333-288909) (the “Registration Statement”), which contained a preliminary prospectus of DNOW and a preliminary joint proxy statement of DNOW and MRC Global. The Registration Statement was declared effective by the Securities and Exchange Commission (the “SEC”) on August 5, 2025. MRC Global filed with the SEC the definitive joint proxy statement/prospectus (the “joint proxy statement/prospectus” or the “Proxy Statement”) on August 5, 2025 and commenced mailing copies of the Proxy Statement on or about August 5, 2025.

Since entering into the Merger Agreement, MRC Global and/or DNOW have received, to MRC Global’s knowledge, several demand letters from purported shareholders of MRC Global (the “Demand Letters”) and three complaints with respect to the Merger have been filed. The complaints are captioned as follows: Robert Garfield v. Deborah Adams, Leonard Anthony, George Damiris, David Hager, Ronald Jadin, Anne McEntee, Robert Saltiel, Jr., Daniel Silvers, MRC Global Inc., DNOW Inc., J.P. Morgan Securities LLC, and Sodali & Co. Index No. 908471-25; Steven Weiss v. DNOW Inc., Richard Alario, Terry Bonno, David Cherechinsky, Galen Cobb, Paul Coppinger, Karen David-Green, Rodney Eads, and Sonya Reed Index No. 654945/2025; and Robert Scott v. DNOW Inc., Richard Alario, Terry Bonno, David Cherechinsky, Galen Cobb, Paul Coppinger, Karen David-Green, Rodney Eads, and Sonya Reed, Index No. 654962/2025 (collectively with the Demand Letters, the “Shareholder Actions”).

The Shareholder Actions assert that certain allegedly material omissions in the joint proxy statement/prospectus purportedly give rise to violations of Sections 14(a) and 20(a) of the Securities Exchange Act of 1934, as amended, and Rule 14a-9 promulgated thereunder. It is possible that additional or similar demand letters may be received by MRC Global or DNOW, or that complaints making similar allegations may be filed naming MRC Global or DNOW as a defendant, regarding the Merger. Absent new or different allegations that are material or a disclosure obligation under the U.S. federal securities laws, MRC Global will not necessarily disclose such additional demands or complaints.

MRC Global believes that the disclosures set forth in the joint proxy statement/prospectus comply fully with applicable law, that no further disclosure beyond that already contained in the joint proxy statement/prospectus is required under applicable law, and that the allegations asserted in the Shareholder Actions are entirely without merit. However, in order to moot these disclosure claims, to avoid nuisance, cost and distraction, and to preclude any efforts to delay the closing of the Merger, and without admitting any liability or wrongdoing, MRC Global is voluntarily supplementing the joint proxy statement/prospectus with the supplemental disclosures set forth below (the “Supplemental Disclosures”). Nothing in the Supplemental Disclosures shall be deemed an admission of the legal necessity or materiality under applicable laws of any of the disclosures set forth herein. To the contrary, Defendants specifically deny the allegations in the Shareholder Actions that any additional disclosure was or is required.

SUPPLEMENTAL DISCLOSURES TO JOINT PROXY STATEMENT/PROSPECTUS

The following supplemental information should be read in conjunction with the joint proxy statement/prospectus, which should be read in its entirety and is available on the SEC’s website at http://www.sec.gov, along with periodic reports and other information MRC Global files with the SEC. To the extent that the information set forth herein differs from or updates information contained in the joint proxy statement/prospectus, the information set forth


herein shall supersede or supplement the information in the joint proxy statement/prospectus. All page references are to pages in the joint proxy statement/prospectus, and terms used below, unless otherwise defined, have the meanings set forth in the joint proxy statement/prospectus. New text within restated language from the Proxy Statement is highlighted with bold, underlined text and removed language within restated language from the Proxy Statement is indicated by strikethrough text.

The third paragraph on page 95 of the Proxy Statement under the section entitled “Opinion of DNOW’s Financial Advisor — Illustrative Discounted Cash Flow Analysis” is hereby amended as follows:

Goldman Sachs derived a range of illustrative EVs for DNOW by adding the ranges of present values it derived above. Goldman Sachs then subtracted from the range of illustrative EVs it derived for DNOW the amount of DNOW’s net debt of approximately $(194) million and non-controlling interest of approximately $5 million, as provided by and approved for Goldman Sachs’ use by the management of DNOW, to derive a range of illustrative equity values for DNOW. Goldman Sachs then divided the range of illustrative equity values it derived by the number of fully diluted outstanding shares of DNOW of approximately 108.3 million, as provided by and approved for Goldman Sachs’ use by the management of DNOW, using the treasury stock method, to derive a range of illustrative present values per share ranging from $15.70 to $18.66.

The second paragraph on page 96 of the Proxy Statement under the section entitled “Opinion of DNOW’s Financial Advisor — Illustrative Discounted Cash Flow Analysis” is hereby amended as follows:

Goldman Sachs derived a range of illustrative EVs for MRC Global by adding the ranges of present values it derived above. Goldman Sachs then subtracted from the range of illustrative EVs it derived for MRC Global the amount of MRC Global’s net debt of approximately $324 million, as provided by and approved for Goldman Sachs’ use by the management of DNOW, to derive a range of illustrative equity values for MRC Global. Goldman Sachs then divided the range of illustrative equity values it derived by the number of fully diluted outstanding shares of MRC Global of approximately 87.7 million, as provided by and approved for Goldman Sachs’ use by the management of DNOW to derive a range of illustrative present values per share ranging from $15.60 to $19.39.

The fourth paragraph on page 96 of the Proxy Statement under the section entitled “Opinion of DNOW’s Financial Advisor — Illustrative Discounted Cash Flow Analysis” is hereby amended as follows:

Goldman Sachs derived a range of illustrative EVs for the pro forma combined company by adding the ranges of present values it derived above. Goldman Sachs then subtracted from the range of illustrative EVs it derived for the pro forma combined company the amount of the pro forma combined company’s net debt of approximately $230 million and non-controlling interest of approximately $5 million, as provided by and approved for Goldman Sachs’ use by the management of DNOW, to derive a range of illustrative equity values for the pro forma combined company. Goldman Sachs then divided the range of illustrative equity values it derived by the number of fully diluted outstanding shares of the pro forma combined company of approximately 191.5 million, as provided by and approved for Goldman Sachs’ use by the management of DNOW, using the treasury stock method, to derive a range of illustrative present values per share ranging from $17.15 to $20.92.

The second paragraph on page 97 of the Proxy Statement under the section entitled “Opinion of DNOW’s Financial Advisor — Illustrative Present Value of Future Share Price Analysis” is hereby amended as follows:

Goldman Sachs then subtracted the amount of DNOW’s net debt of approximately $(322) million for 2026 and $(338) million for 2027 and non-controlling interest of approximately $5 million for each of 2026 and 2027 for each of fiscal years 2026 and 2027, as provided by and approved for Goldman Sachs’ use by the management of DNOW, from the respective implied EVs in order to derive a range of illustrative equity values as of December 31 for DNOW for each of fiscal years 2026 and 2027. Goldman Sachs then divided these implied equity values by the projected year-end number of fully diluted outstanding shares of DNOW common stock for each of fiscal years 2026 and 2027 of approximately 103 million and 100 million, respectively, calculated using information provided by and approved for Goldman Sachs’ use by the management of DNOW, to derive a range of implied future values per share of DNOW common stock. Goldman Sachs then discounted these implied future equity values per share of DNOW common stock to March 31, 2025, using an illustrative discount rate of 11.0%, reflecting an estimate of DNOW’s cost of equity. Goldman Sachs derived such discount rate by application of the CAPM, which requires certain company-specific inputs, including a beta for DNOW, as well as certain financial metrics for the United States financial markets generally. This analysis resulted in a range of implied present values of $15.44 to $17.46 per share of DNOW common stock.


The fourth paragraph on page 97 of the Proxy Statement under the section entitled “Opinion of DNOW’s Financial Advisor — Illustrative Present Value of Future Share Price Analysis” is hereby amended as follows:

Goldman Sachs then subtracted the amount of MRC Global’s net debt of approximately $162 million and $37 million, respectively, for each of fiscal years 2026 and 2027, as provided by and approved for Goldman Sachs’ use by the management of DNOW, from the respective implied EVs in order to derive a range of illustrative equity values as of December 31 for MRC Global for each of fiscal years 2026 and 2027. Goldman Sachs divided these implied equity values by the projected year-end number of fully diluted outstanding shares of MRC Global common stock of approximately 88 million for each of fiscal years 2026 and 2027, calculated using information provided by and approved for Goldman Sachs’ use by the management of DNOW, to derive a range of implied future values per share of MRC Global common stock. Goldman Sachs then discounted these implied future equity values per share of MRC Global common stock to March 31, 2025, using an illustrative discount rate of 13.5%, reflecting an estimate of MRC Global’s cost of equity. Goldman Sachs derived such discount rate by application of the CAPM, which requires certain company-specific inputs, including a beta for MRC Global, as well as certain financial metrics for the United States financial markets generally. This analysis resulted in a range of implied present values of $13.66 to $16.78 per share of MRC Global common stock.

The second paragraph on page 98 of the Proxy Statement under the section entitled “Opinion of DNOW’s Financial Advisor — Illustrative Present Value of Future Share Price Analysis” is hereby amended as follows:

Goldman Sachs then subtracted the amount of the pro forma combined company’s net debt of approximately $(77) million for 2026 and $(250) million for 2027 and non-controlling interest of approximately $5 million for each of 2026 and 2027 for each of fiscal years 2026 and 2027, as provided by and approved for Goldman Sachs’ use by the management of DNOW, from the respective implied EVs in order to derive a range of illustrative equity values as of December 31 for the pro forma combined company for each of fiscal years 2026 and 2027. Goldman Sachs divided these implied equity values by the projected year-end number of fully diluted outstanding shares of the pro forma combined company’s common stock for each of fiscal years 2026 and 2027 of approximately 186 million and 183 million, respectively, calculated using information provided by and approved for Goldman Sachs’ use by the management of DNOW, to derive a range of implied future values per share of the pro forma combined company common stock. Goldman Sachs then discounted these implied future equity values per share of the pro forma company common stock to March 31, 2025, using an illustrative discount rate of 11.5%, reflecting an estimate of the pro forma combined company’s cost of equity. Goldman Sachs derived such discount rate by application of the CAPM, which requires certain company-specific inputs, including a beta for the pro forma combined company, as well as certain financial metrics for the United States financial markets generally. This analysis resulted in a range of implied present values of $15.97 to $19.75 per share of the pro forma combined company common stock.

The disclosure beginning on page 102 of the Proxy Statement under the section entitled “Opinion of MRC Global’s Financial Advisor—Public Trading Multiples” is hereby amended and restated in its entirety as follows:

Public Trading Multiples. Using publicly available information, J.P. Morgan compared selected financial data of each of MRC Global and DNOW with similar data for selected publicly traded companies engaged in businesses which J.P. Morgan judged to be sufficiently analogous to those engaged in by MRC Global and DNOW (or aspects thereof), as applicable.

The companies selected by J.P. Morgan with respect to MRC Global were as follows:

•    DNOW

•    DXP Enterprises, Inc.

•    WESCO International, Inc.

•    Rexel S.A.

The companies selected by J.P. Morgan with respect to DNOW were as follows:


•    MRC Global

•    DXP Enterprises, Inc.

•    WESCO International, Inc.

•    Rexel S.A.

J.P. Morgan selected these companies because, among other reasons, they are publicly traded companies with operations and businesses that, for the purposes of J.P. Morgan’s analysis, J.P. Morgan considered to be similar to those of MRC Global and DNOW, as applicable. However, certain of these companies may have characteristics that are materially different from those of MRC Global and DNOW, as applicable. The analyses necessarily involve complex considerations and judgments concerning differences in financial and operational characteristics of the companies involved and other factors that could affect the selected companies differently than they would affect MRC Global or DNOW, as applicable.

Using publicly available information, J.P. Morgan calculated, for each selected company,

 

  (i)

the multiple of the firm value (calculated as equity value, plus or minus, as applicable, net debt or net cash, the “FV”) to the analyst consensus estimates of fiscal year 2025 adjusted EBITDA for the applicable company (the “FV/2025E Adj. EBITDA Multiple”) and

 

  (ii)

the multiple of the FV to the analyst consensus estimates of fiscal year 2026 adjusted EBITDA for the applicable company (the “FV/2026E Adj. EBITDA Multiple”).

The companies selected by J.P. Morgan for its analyses, and the FV/2025E Adj. EBITDA Multiple and the FV/2026E Adj. EBITDA Multiple for each company, were as follows:

 

Company   FV/2025E Adj. EBITDA Multiple   FV/2026E Adj. EBITDA Multiple
MRC Global   7.3x   6.6x
DNOW   7.3x   7.0x
DXP Enterprises, Inc.   8.8x   8.1x
WESCO International, Inc.   9.4x   8.6x
Rexel S.A.   8.2x   7.8x

For MRC Global, based on the results of this analysis, J.P. Morgan selected

 

  (i)

a FV/2025E Adj. EBITDA Multiple reference range of 7.00x to 9.25x and applied such reference range to MRC Global’s projected pre-SBC adjusted EBITDA for fiscal year 2025 and

 

  (ii)

a FV/2026E Adj. EBITDA Multiple reference range for MRC Global of 6.50x to 8.50x and applied such reference range to MRC Global’s projected pre-SBC adjusted EBITDA for fiscal year 2026, in each case as provided in the MRC Global Projections for MRC Global.

The analysis derived the following ranges of implied equity value per share of MRC Global common stock (rounded to the nearest $0.10):

 

Metric

 

   Implied Equity Value Per Share
   Low    High

 FV/2025E Pre-SBC Adj. EBITDA Multiple

   $12.90    $18.30

 FV/2026E Pre-SBC Adj. EBITDA Multiple

   $12.80    $17.90

J.P. Morgan compared these ranges to:

 

  (i)

the price per share of MRC Global common stock of $12.97 as of June 25, 2025; and

 

  (ii)

the implied price per share of MRC Global common stock of $13.85 based on the exchange ratio.


For DNOW, based on the results of this analysis, J.P. Morgan selected

 

  (i)

a FV/2025E Adj. EBITDA Multiple reference range of 7.00x to 9.25x and applied such reference range to DNOW’s projected pre-SBC adjusted EBITDA for fiscal year 2025 and

 

  (ii)

a FV/2026E Adj. EBITDA Multiple reference range for DNOW of 6.50x to 8.50x and applied such reference range to DNOW’s projected pre-SBC adjusted EBITDA for fiscal year 2026, in each case as provided in the MRC Global Projections for DNOW. The analysis derived the following ranges of implied equity value per share of DNOW common stock (rounded to the nearest $0.10):

 

Metric

   Implied Equity Value Per Share
   Low    High

 FV/2025E Pre-SBC Adj. EBITDA Multiple

   $14.60    $18.70

 FV/2026E Pre-SBC Adj. EBITDA Multiple

   $14.60    $18.60

J.P. Morgan compared these ranges to the price per share of DNOW common stock of $14.60 as of June 25, 2025.

The first paragraph on page 104 of the Proxy Statement under the section entitled “Opinion of MRC Global’s Financial Advisor—Discounted Cash Flow Analysis” is hereby amended as follows:

J.P. Morgan then discounted the unlevered free cash flow estimates and the range of terminal values to present value as of June 30, 2025 using discount rates ranging from 8.50% to 10.50%, which range J.P. Morgan chose based upon an analysis of the weighted average cost of capital of each of MRC Global and DNOW. The present values of the unlevered free cash flow estimates and the range of terminal values were then adjusted for each of MRC Global’s and DNOW’s estimated net debt as of June 30, 2025, of $401 million and DNOW’s estimated net cash of $210 million, respectively, as provided in the MRC Global Projections for MRC Global and MRC Global Projections for DNOW in each case discounted to present value as of June 30, 2025 using a range of discount rates from 8.50% to 10.50%.

The disclosure under clause (ii) of the last paragraph beginning on page 104 of the Proxy Statement under the section entitled “Opinion of MRC Global’s Financial Advisor—Value Creation Analysis” is hereby amended as follows:

 

  (ii)

subtracting certain other estimated total transaction expenses of MRC Global and DNOW of $75 million, as estimated by MRC Global management as of June 23, 2025 estimated and provided to J.P. Morgan for use in connection with its analysis; and

The disclosure on page 112 of the Proxy Statement under the section entitled “Interests of Certain MRC Global Directors and Executive Officers in the Mergers— New Management Arrangements” is hereby amended and restated in its entirety as follows:

As of the date of this joint proxy statement/prospectus, there are no other new employment, equity contribution or other agreements between any MRC Global executive officer or director, on the one hand, and MRC Global or DNOW, on the other hand have been established or otherwise negotiated, relating to employment, compensation or benefits of MRC Global’s executive officers following the consummation of the mergers. Prior to and following the closing of the mergers, however, certain of our executive officers may have discussions with, and may enter into agreements with, DNOW, the surviving corporation or their affiliates regarding employment with or providing consultation services to DNOW, the surviving corporation or their affiliates or the right to participate in the equity of the surviving corporation or one or more of its affiliates to be effective following the closing of the mergers.

Cautionary Statement Regarding Forward-Looking Statements

This Current Report on Form 8-K (this “Current Report”) includes “forward-looking statements” as defined under the federal securities laws. All statements other than statements of historical fact included or incorporated by reference in this Current Report, including, among other things, statements regarding the proposed business combination transaction between MRC Global and DNOW, future events, plans and anticipated results of


operations, business strategies, the anticipated benefits of the proposed transaction, the anticipated impact of the proposed transaction on the combined company’s business and future financial and operating results, the expected amount and timing of synergies from the proposed transaction, the anticipated closing date for the proposed transaction and other aspects of MRC Global’s or DNOW’s operations or operating results are forward-looking statements. Words and phrases such as “ambition,” “anticipate,” “estimate,” “believe,” “budget,” “continue,” “could,” “intend,” “may,” “plan,” “potential,” “predict,” “seek,” “should,” “will,” “would,” “expect,” “objective,” “projection,” “forecast,” “goal,” “guidance,” “outlook,” “effort,” “target,” the negative of such terms or other variations thereof and words and terms of similar substance used in connection with any discussion of future plans, actions, or events can be used to identify forward-looking statements. However, the absence of these words does not mean that the statements are not forward-looking. Where, in any forward-looking statement, MRC Global or DNOW expresses an expectation or belief as to future results, such expectation or belief is expressed in good faith and believed to be reasonable at the time such forward-looking statement is made. However, these statements are not guarantees of future performance and involve certain risks, uncertainties and other factors beyond MRC Global’s or DNOW’s control. Therefore, actual outcomes and results may differ materially from what is expressed or forecast in the forward-looking statements.

The following important factors and uncertainties, among others, could cause actual results or events to differ materially from those described in forward-looking statements: DNOW’s ability to successfully integrate MRC Global’s businesses and technologies, which may result in the combined company not operating as effectively and efficiently as expected; the risk that the expected benefits and synergies of the proposed transaction may not be fully achieved in a timely manner, or at all; the risk that MRC Global or DNOW will be unable to retain and hire key personnel; the risk associated with each party’s ability to obtain the approval of its shareholders required to consummate the proposed transaction and the timing of the closing of the proposed transaction, including the risk that the conditions to the transaction are not satisfied on a timely basis or at all or the failure of the transaction to close for any other reason or to close on the anticipated terms, including the anticipated tax treatment; the risk that any regulatory approval, consent or authorization that may be required for the proposed transaction is not obtained or is obtained subject to conditions that are not anticipated; the occurrence of any event, change or other circumstance that could give rise to the termination of the proposed transaction; unanticipated difficulties, liabilities or expenditures relating to the transaction; the effect of the announcement, pendency or completion of the proposed transaction on the parties’ business relationships and business operations generally; the effect of the announcement or pendency of the proposed transaction on the parties’ common stock prices and uncertainty as to the long-term value of MRC Global’s or DNOW’s common stock; risks that the proposed transaction disrupts current plans and operations of MRC Global or DNOW and their respective management teams and potential difficulties in hiring or retaining employees as a result of the proposed transaction; rating agency actions and MRC Global’s and DNOW’s ability to access short- and long-term debt markets on a timely and affordable basis; changes in commodity prices, including a prolonged decline in these prices relative to historical or future expected levels; global and regional changes in the demand, supply, prices, differentials or other market conditions affecting oil and gas, including changes resulting from any ongoing military conflict, including the conflicts in Ukraine and the Middle East, and the global response to such conflict, security threats on facilities and infrastructure, or from a public health crisis or from the imposition or lifting of crude oil production quotas or other actions that might be imposed by Organization of Petroleum Exporting Countries and other producing countries and the resulting company or third-party actions in response to such changes; legislative and regulatory initiatives addressing global climate change or other environmental concerns; public health crises, including pandemics and epidemics and any impacts or related company or government policies or actions; investment in and development of competing or alternative energy sources; international monetary conditions and exchange rate fluctuations; changes in international trade relationships or governmental policies, including the imposition of price caps, or the imposition of trade restrictions or tariffs on any materials or products used in the operation of MRC Global’s or DNOW’s business, including any sanctions imposed as a result of any ongoing military conflict, including the conflicts in Ukraine and the Middle East; MRC Global’s or DNOW’s ability to collect payments when due; MRC Global’s or DNOW’s ability to complete any dispositions or acquisitions on time, if at all; the possibility that regulatory approvals for any dispositions or acquisitions will not be received on a timely basis, if at all, or that such approvals may require modification to the terms of those transactions or MRC Global’s or DNOW’s remaining businesses; business disruptions following any dispositions or acquisitions, including the diversion of management time and attention; potential liability for remedial actions under existing or future environmental regulations; potential liability resulting from pending or future litigation; the impact of competition and consolidation in the oil and natural gas industry; limited access to capital or insurance or significantly higher cost of capital or insurance related to illiquidity or


uncertainty in the domestic or international financial markets or investor sentiment; general domestic and international economic and political conditions or developments, including as a result of any ongoing military conflict, including the conflicts in Ukraine and the Middle East; changes in fiscal regime or tax, environmental and other laws applicable to MRC Global’s or DNOW’s businesses; disruptions resulting from accidents, extraordinary weather events, civil unrest, political events, war, terrorism, cybersecurity threats or information technology failures, constraints or disruptions; and other economic, business, competitive and/or regulatory factors affecting MRC Global’s or DNOW’s businesses generally as set forth in their filings with the Securities and Exchange Commission (the “SEC”). The Registration Statement and joint proxy statement/prospectus that was filed with the SEC describes additional risks in connection with the proposed transaction. While the list of factors presented here is, and the list of factors presented in the Registration Statement and joint proxy statement/prospectus are considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties. For additional information about other factors that could cause actual results to differ materially from those described in the forward-looking statements, please refer to the Registration Statement and joint proxy statement/prospectus, MRC Global’s and DNOW’s respective periodic reports and other filings with the SEC, including the risk factors contained therein. Forward-looking statements represent current expectations and are inherently uncertain and are made only as of the date hereof (or, if applicable, the dates indicated in such statement). Except as required by law, neither MRC Global nor DNOW undertakes or assumes any obligation to update any forward-looking statements, whether as a result of new information or to reflect subsequent events or circumstances or otherwise.

No Offer or Solicitation

This Current Report is not intended to and shall not constitute an offer to buy or sell or the solicitation of an offer to buy or sell any securities, or a solicitation of any vote or approval, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made, except by means of a prospectus meeting the requirements of Section 10 of the U.S. Securities Act of 1933, as amended.

Important Additional Information and Where to Find It

In connection with the proposed transaction, DNOW has filed with the SEC a registration statement on Form S-4 that includes a joint proxy statement of MRC Global and DNOW that also constitutes a prospectus of DNOW common shares to be offered in the proposed transaction. Each of MRC Global and DNOW may also file other relevant documents with the SEC regarding the proposed transaction. This Current Report is not a substitute for the joint proxy statement/prospectus or Registration Statement or any other document that MRC Global or DNOW may file with the SEC. The definitive joint proxy statement/prospectus was mailed to shareholders of MRC Global and DNOW on or about August 5, 2025. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT, JOINT PROXY STATEMENT/PROSPECTUS, AND ANY OTHER RELEVANT DOCUMENTS THAT MAY BE FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY IF AND WHEN THEY BECOME AVAILABLE BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. Investors and security holders will be able to obtain free copies of the Registration Statement and joint proxy statement/prospectus and other documents containing important information about MRC Global, DNOW and the proposed transaction, once such documents are filed with the SEC through the website maintained by the SEC at www.sec.gov. Copies of the documents filed with the SEC by MRC Global will be available free of charge on MRC Global’s website at https://investor.mrcglobal.com/ or by contacting MRC Global’s Investor Relations Department by email at Investor.Relations@mrcglobal.com or by phone at (832) 308-2847. Copies of the documents filed with the SEC by DNOW will be available free of charge on DNOW’s website at https://ir.dnow.com/ or by contacting DNOW’s Investor Relations Department by email at ir@dnow.com or by phone at (281) 823-4006.

Participants in the Solicitation

MRC Global, DNOW and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction. Information about the directors and executive officers of MRC Global, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in (i) MRC Global’s definitive joint proxy statement, which was filed with the SEC on


August 5, 2025, (ii) the Registration Statement, which was filed with the SEC on July 24, 2025, (iii) MRC Global’s proxy statement for its 2025 annual meeting of shareholders, which was filed with the SEC on April 17, 2025, (iv) MRC Global’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, which was filed with the SEC on March 14, 2025 and (v) to the extent holdings of MRC Global securities by its directors or executive officers have changed since the amounts set forth in MRC Global’s definitive joint proxy statement, such changes have been or will be reflected on Initial Statement of Beneficial Ownership of Securities on Form 3, Statement of Changes in Beneficial Ownership on Form 4, or Annual Statement of Changes in Beneficial Ownership of Securities on Form 5, filed with the SEC. Information about the directors and executive officers of DNOW, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in (i) DNOW’s definitive joint proxy statement/prospectus, which was filed with the SEC on August 5, 2025, (ii) the Registration Statement, which was filed with the SEC on July 24, 2025, (iii) DNOW’s proxy statement for its 2025 annual meeting of shareholders, which was filed with the SEC on April 4, 2025, (iv) DNOW’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, which was filed with the SEC on February 18, 2025 and (v) to the extent holdings of DNOW securities by its directors or executive officers have changed since the amounts set forth in DNOW’s definitive joint proxy statement/prospectus, such changes have been or will be reflected on Initial Statement of Beneficial Ownership of Securities on Form 3, Statement of Changes in Beneficial Ownership on Form 4 or Annual Statement of Changes in Beneficial Ownership of Securities on Form 5, filed with the SEC.

Other information regarding the participants in the proxy solicitations and a description of their direct and indirect interests, by security holdings or otherwise, is contained in the joint proxy statement/prospectus and other relevant materials filed with the SEC regarding the proposed transaction. Investors should read the joint proxy statement/prospectus carefully before making any voting or investment decisions. Copies of the documents filed with the SEC by MRC Global and DNOW will be available free of charge through the website maintained by the SEC at www.sec.gov. Additionally, copies of documents filed with the SEC by MRC Global will be available free of charge on MRC Global’s website at https://investor.mrcglobal.com/ and those filed by DNOW will be available free of charge on DNOW’s website at https://ir.dnow.com/.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: August 29, 2025    MRC GLOBAL INC.
  

/s/ Kelly Youngblood

  

Kelly Youngblood

Executive Vice President and Chief Financial Officer

FAQ

What is the structure of the merger between DNOW and MRC (MRC)?

The merger is a two-step transaction where Merger Sub merges into MRC Global (First Merger) with MRC surviving, then MRC merges into LLC Sub (Second Merger), leaving the pro forma company as a DNOW subsidiary.

When was the S-4 Registration Statement for the DNOW–MRC transaction declared effective?

The S-4 Registration Statement was declared effective by the SEC on August 5, 2025.

What per-share valuation ranges did Goldman Sachs derive for DNOW and MRC?

Goldman Sachs reported implied present value ranges of DNOW: $15.44–$17.46, an alternate DNOW illustrative range $15.70–$18.66, MRC Global: $13.66–$16.78, and pro forma combined: $15.97–$19.75 per share.

Were the valuation analyses based on company-provided projections?

Yes. The filing states that projected financials, net debt, non-controlling interest, and share counts were provided by and approved for Goldman Sachs' use by DNOW management.

Does the filing disclose any legal challenges related to the merger?

Yes. The filing references shareholder actions, specifically two indexed suits (Index Nos. 654945/2025 and 654962/2025) and related demand letters, which the defendants deny require additional disclosure.
Mrc Global Inc

NYSE:MRC

MRC Rankings

MRC Latest News

MRC Latest SEC Filings

MRC Stock Data

1.28B
82.90M
2.39%
102.45%
1.98%
Oil & Gas Equipment & Services
Wholesale-industrial Machinery & Equipment
Link
United States
HOUSTON