The Discounted Cash Flow (DCF) valuation of MSC Industrial Direct Co Inc (MSM) is 98.05 USD. With the latest stock price at 87.63 USD, the upside of MSC Industrial Direct Co Inc based on DCF is 11.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.6% | 8.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 71.35 - 156.81 | 98.05 |
| Upside | -18.6% - 78.9% | 11.9% |