The Discounted Cash Flow (DCF) valuation of MSC Industrial Direct Co Inc (MSM) is 135.14 USD. With the latest stock price at 83.31 USD, the upside of MSC Industrial Direct Co Inc based on DCF is 62.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.6% | 8.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 90.63 - 265.49 | 135.14 |
| Upside | 8.8% - 218.7% | 62.2% |