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
Last FY Revenue $163M
Last FY EBITDA $23.5M
$130M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
In the most recent fiscal year, Mercor achieved revenue of $163M and an EBITDA of $23.5M.
Mercor expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Mercor valuation multiples based on analyst estimates| NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|
| Revenue | XXX | $163M | XXX | XXX | XXX |
| Gross Profit | XXX | $42.5M | XXX | XXX | XXX |
| Gross Margin | XXX | 26% | XXX | XXX | XXX |
| EBITDA | XXX | $23.5M | XXX | XXX | XXX |
| EBITDA Margin | XXX | 14% | XXX | XXX | XXX |
| EBIT | XXX | $15.9M | XXX | XXX | XXX |
| EBIT Margin | XXX | 10% | XXX | XXX | XXX |
| Net Profit | XXX | $13.7M | XXX | XXX | XXX |
| Net Margin | XXX | 8% | XXX | XXX | XXX |
| Net Debt | XXX | $14.9M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of July 16, 2025, Mercor's stock price is PLN 26 (or $7).
Mercor has current market cap of PLN 393M (or $109M), and EV of PLN 466M (or $130M).
See Mercor trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $130M | $109M | 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 July 16, 2025, Mercor has market cap of $109M and EV of $130M.
Mercor's trades at 0.8x EV/Revenue multiple, and 5.5x EV/EBITDA.
Equity research analysts estimate Mercor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Mercor's P/E ratio is not available.
See valuation multiples for Mercor and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $109M | XXX | $109M | XXX | XXX | XXX |
| EV (current) | $130M | XXX | $130M | XXX | XXX | XXX |
| EV/Revenue | n/a | XXX | 0.8x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | 5.5x | XXX | XXX | XXX |
| EV/EBIT | n/a | XXX | 7.8x | XXX | XXX | XXX |
| EV/Gross Profit | n/a | XXX | n/a | XXX | XXX | XXX |
| P/E | n/a | XXX | 8.3x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | 13.4x | 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 revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $33K for the same period.
Mercor's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Mercor's rule of X is unknown (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Mercor and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 14% | XXX | XXX | XXX |
| EBITDA Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | n/a | XXX | n/a | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | n/a | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $33K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 9% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 16% | 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 $109M |
| 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.
