Switch theme
Sign up to access all valuation multiples
Mercor SA is engaged in manufacturing of fire protection related products and service provider for fire protection systems. Its product portfolio includes rooflight systems as well as smoke and heat exhaust systems; fire ventilation systems; fireproofing systems for building structures. Most of its products are customized as per the requirements of the customers. The company operates through subsidiaries, based in Poland, while it has its presence in Czech Republic, Ukraine, Romania, Spain, Slovakia, and Russian Federation.
1988
811
LTM Revenue n/a
LTM EBITDA n/a
$114M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Mercor has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Mercor achieved revenue of $157M and an EBITDA of $22.7M.
Mercor expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Mercor valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $168M | $157M | XXX | XXX | XXX |
| Gross Profit | $31.3M | $41.8M | XXX | XXX | XXX |
| Gross Margin | 19% | 27% | XXX | XXX | XXX |
| EBITDA | $23.3M | $22.7M | XXX | XXX | XXX |
| EBITDA Margin | 14% | 14% | XXX | XXX | XXX |
| Net Profit | $8.0M | $11.2M | XXX | XXX | XXX |
| Net Margin | 5% | 7% | XXX | XXX | XXX |
| Net Debt | $18.7M | $13.1M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 29, 2025, Mercor's stock price is PLN 23 (or $6).
Mercor has current market cap of PLN 352M (or $94.2M), and EV of PLN 425M (or $114M).
See Mercor trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $114M | $94.2M | XXX | XXX | XXX | XXX | n/a |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 29, 2025, Mercor has market cap of $94.2M and EV of $114M.
Mercor's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Mercor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Mercor and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $114M | XXX | XXX | XXX |
| EV/Revenue | n/a | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | n/a | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialMercor's NTM/LTM revenue growth is n/a
Mercor's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged n/a for the same period.
Over next 12 months, Mercor's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Mercor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Mercor and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -7% | XXX | XXX | XXX | XXX |
| EBITDA Margin | N/A | XXX | XXX | XXX | XXX |
| EBITDA Growth | -3% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | N/A | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 0% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 0% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Oermester Vagyonvedelmi | XXX | XXX | XXX | XXX | XXX | XXX |
| Valid | XXX | XXX | XXX | XXX | XXX | XXX |
| Mobotix | XXX | XXX | XXX | XXX | XXX | XXX |
| S-1 Korea | XXX | XXX | XXX | XXX | XXX | XXX |
| Prosegur Compania De | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Mercor acquired XXX companies to date.
Last acquisition by Mercor was XXXXXXXX, XXXXX XXXXX XXXXXX . Mercor acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Mercor founded? | Mercor was founded in 1988. |
| Where is Mercor headquartered? | Mercor is headquartered in Poland. |
| How many employees does Mercor have? | As of today, Mercor has 811 employees. |
| Is Mercor publicy listed? | Yes, Mercor is a public company listed on WAR. |
| What is the stock symbol of Mercor? | Mercor trades under MCR ticker. |
| When did Mercor go public? | Mercor went public in 2007. |
| Who are competitors of Mercor? | Similar companies to Mercor include e.g. Oermester Vagyonvedelmi, Valid, Mobotix, S-1 Korea. |
| What is the current market cap of Mercor? | Mercor's current market cap is $94.2M |
| What is the current revenue growth of Mercor? | Mercor revenue growth between 2023 and 2024 was -7%. |
| Is Mercor profitable? | Yes, Mercor is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
