The Discounted Cash Flow (DCF) valuation of MSC Industrial Direct Co Inc (MSM) is 74.80 USD. With the latest stock price at 79.01 USD, the upside of MSC Industrial Direct Co Inc based on DCF is -5.3%.
Based on the latest price of 79.01 USD and our DCF valuation, MSC Industrial Direct Co Inc (MSM) is a sell. selling MSM stocks now will result in a potential gain of 5.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.2% | 9.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 53.53 - 123.21 | 74.80 |
| Upside | -32.2% - 55.9% | -5.3% |