Last Price$6.40.2%
Market Cap$427.6M
LTM Goodwill & Intangible Assets
$49.8M
YoY Growth
-48.1%
3Y CAGR
+1.3%
5Y CAGR
-1.4%
Stock quality & Intrinsic value
5/10
236.0% undervalued
Mercer International Inc. Goodwill & Intangible Assets
Annual
Quarterly
LTM
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Goodwill & Intangible Assets | $0.0 | $0.0 | ($96.0K) | $0.0 | $0.0 | $0.0 | $0.0 | $0.0 | $2,659.0K | $5,448.0K | $8,461.0K | $7,591.0K | $26.1M | $71.8M | $53.4M | $51.6M | $47.9M | $92.4M | $88.0M | $49.8M |
Overvalued or undervalued?
Check the intrinsic value for MERC
and see if it's the right time to invest.
Mercer International Inc. (MERC) Goodwill & Intangible Assets comparison analysis
General
LTM Goodwill & Intangible Assets
Growth
Company name
YoY growth
3Y CAGR
5Y CAGR
Mercer International Inc.MERC
$49.8M
(48.1%)
1.3%
(1.4%)
Median Peer Set
$159.3M
(10.3%)
(3.9%)
0.2%
Suzano S.A.SUZ
$2,630.7M
(12.2%)
(4.5%)
(4.4%)
West Fraser Timber Co. Ltd.WFG
$2,539.0M
(5.4%)
(3.3%)
21.3%
Mativ Holdings, Inc.MATV
$1,019.0M
(8.5%)
16.7%
24.7%
UFP Industries, Inc.UFPI
$499.6M
(3.7%)
5.0%
11.9%
Glatfelter CorporationGLT
$207.5M
0.3%
(9.8%)
(2.0%)
Sylvamo CorporationSLVM
$111.0M
(20.1%)
(5.6%)
N/A
Clearwater Paper CorporationCLW
$52.9M
50.7%
14.7%
0.3%
Jewett-Cameron Trading Company Ltd.JCTCF
$112.4K
(16.3%)
105.7%
104.0%
Alcoa CorporationAA
$0.0
(100.0%)
(100.0%)
(100.0%)
Enviva Inc.EVA
$0.0
(100.0%)
(100.0%)
(100.0%)
MERC key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 608.2 81.1% | 823.5 35.4% | 1,028.6 24.9% | 1,002.7 (2.5%) | 888.0 (11.4%) | 1,197.7 34.9% | 1,152.7 (3.8%) | 1,103.2 (4.3%) | 1,088.4 (1.3%) | 1,175.1 8.0% | 1,033.2 (12.1%) | 931.6 (9.8%) | 1,169.1 25.5% | 1,457.7 24.7% | 1,624.4 11.4% | 1,423.1 (12.4%) | 1,803.3 26.7% | 2,280.9 26.5% | 1,993.8 (12.6%) | 2,043.4 2.5% |
| Cost of Goods Sold (COGS) | 573.3 | 684.2 | 883.1 | 872.8 | 867.8 | 855.9 | 958.4 | 987.7 | 999.1 | 965.4 | 821.3 | 773.4 | 952.4 | 1,128.4 | 1,466.2 | 1,292.5 | 1,377.7 | 1,782.7 | 2,025.7 | 1,854.0 |
% margin | 34.9 5.7% | 139.4 16.9% | 145.5 14.1% | 130.0 13.0% | 20.2 2.3% | 341.8 28.5% | 194.3 16.9% | 115.5 10.5% | 89.2 8.2% | 209.7 17.8% | 211.9 20.5% | 158.3 17.0% | 216.7 18.5% | 329.3 22.6% | 158.2 9.7% | 130.6 9.2% | 425.5 23.6% | 498.2 21.8% | (31.9) (1.6%) | 189.4 9.3% |
| Operating Expenses | 15.6 | 17.3 | 43.9 | 111.4 | 38.5 | 118.7 | 50.3 | 50.7 | 51.2 | 47.9 | 46.2 | 44.5 | 49.7 | 61.5 | 74.2 | 66.9 | 78.9 | 105.8 | 156.9 | 174.4 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 36.0 | 37.9 | 43.9 | 42.0 | 39.3 | 44.5 | 50.3 | 50.7 | 51.2 | 47.9 | 46.2 | 44.5 | 49.7 | 61.5 | 74.2 | 66.9 | 78.9 | 105.8 | 123.2 | 116.4 |
% margin | 19.3 3.2% | 122.1 14.8% | 101.6 9.9% | 18.6 1.9% | (18.3) (2.1%) | 223.1 18.6% | 144.0 12.5% | 64.8 5.9% | 31.7 2.9% | 161.8 13.8% | 165.7 16.0% | 113.7 12.2% | 167.1 14.3% | 267.9 18.4% | 84.0 5.2% | 63.7 4.5% | 346.6 19.2% | 392.4 17.2% | (188.8) (9.5%) | 15.0 0.7% |
| Interest Income | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 75.8 | 80.7 | 1.7 | 6.5 | 9.0 | 11.8 |
| Interest Expense | 86.9 | 91.9 | 104.1 | 91.5 | 92.8 | 89.9 | 76.5 | 73.8 | 69.2 | 67.5 | 53.9 | 51.6 | 54.8 | 51.5 | 75.8 | 80.7 | 70.0 | 71.5 | 88.2 | 109.2 |
| Pre-tax Income | (172.4) | 168.6 | 49.6 | (115.6) | (111.7) | 118.2 | 69.1 | (4.2) | (16.6) | 104.2 | 105.0 | 59.5 | 103.9 | 177.3 | 9.6 | (11.1) | 260.6 | 345.3 | (269.8) | (86.9) |
% effective tax rate | (12.8) 7.4% | 75.8 45.0% | 15.1 30.4% | 3.4 (3.0%) | (8.4) 7.5% | (7.8) (6.6%) | (0.9) (1.3%) | 9.6 (228.0%) | 9.2 (55.5%) | (16.8) (16.1%) | 29.4 28.1% | 24.5 41.2% | 33.5 32.2% | 48.7 27.5% | 19.2 200.5% | 6.1 (54.7%) | 89.6 34.4% | 98.3 28.5% | (27.8) 10.3% | (1.8) 2.0% |
% margin | (138.6) (22.8%) | 83.4 10.1% | 32.4 3.1% | (100.9) (10.1%) | (89.1) (10.0%) | 114.7 9.6% | 64.9 5.6% | (16.1) (1.5%) | (26.4) (2.4%) | 113.2 9.6% | 75.5 7.3% | 34.9 3.8% | 70.5 6.0% | 128.6 8.8% | (9.6) (0.6%) | (17.2) (1.2%) | 171.0 9.5% | 247.0 10.8% | (242.1) (12.1%) | (85.1) (4.2%) |
| EPS | (4.42) | 2.51 | 0.90 | (2.78) | (2.45) | 2.98 | 1.39 | (0.29) | (0.47) | 1.82 | 1.17 | 0.54 | 1.09 | 1.97 | (0.15) | (0.26) | 2.59 | 3.74 | (3.65) | (1.27) |
| Diluted EPS | (4.42) | 2.08 | 0.85 | (2.78) | (2.45) | 2.07 | 1.24 | (0.29) | (0.47) | 1.81 | 1.17 | 0.54 | 1.08 | 1.96 | (0.15) | (0.26) | 2.58 | 3.71 | (3.65) | (1.27) |
% margin | 85.6 14.1% | 196.5 23.9% | 221.4 21.5% | 56.3 5.6% | 58.7 6.6% | 281.5 23.5% | 216.6 18.8% | 142.3 12.9% | 116.7 10.7% | 239.8 20.4% | 234.0 22.6% | 187.1 20.1% | 253.8 21.7% | 367.2 25.2% | 210.4 13.0% | 192.7 13.5% | 478.8 26.6% | 561.0 24.6% | (9.1) (0.5%) | 15.0 0.7% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Mercer International Inc.'s Goodwill & Intangible Assets?
As of today, Mercer International Inc.'s last 12-month Goodwill & Intangible Assets is $49.8M, based on the financial report for Dec 31, 2024 (Q4’2024).
2) What is Mercer International Inc.'s Goodwill & Intangible Assets growth rate?
Over the last year, Mercer International Inc.'s Goodwill & Intangible Assets growth was (48.1%). The average annual Goodwill & Intangible Assets growth rates for Mercer International Inc. have been (0.8%) over the past three years, (1.4%) over the past five years.
3) Is Mercer International Inc.'s Goodwill & Intangible Assets growth rate Good?
Over the last year, Mercer International Inc.'s Goodwill & Intangible Assets growth was (48.1%), which is lower than industry growth of (0.1%). It indicates that Mercer International Inc.'s Goodwill & Intangible Assets growth is Good.