The Discounted Cash Flow (DCF) valuation of MSC Industrial Direct Co Inc (MSM) is 135.44 USD. With the latest stock price at 85.88 USD, the upside of MSC Industrial Direct Co Inc based on DCF is 57.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.7% | 8.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 89.68 - 275.79 | 135.44 |
| Upside | 4.4% - 221.1% | 57.7% |