The Discounted Cash Flow (DCF) valuation of MSC Industrial Direct Co Inc (MSM) is 104.19 USD. With the latest stock price at 91.66 USD, the upside of MSC Industrial Direct Co Inc based on DCF is 13.7%.
Based on the latest price of 91.66 USD and our DCF valuation, MSC Industrial Direct Co Inc (MSM) is a buy. buying MSM stocks now will result in a potential gain of 13.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.7% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 77.77 - 158.22 | 104.19 |
| Upside | -15.2% - 72.6% | 13.7% |