MSM
MSC Industrial Direct Co Inc
Price:  
81.10 
USD
Volume:  
799,897.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSM Intrinsic Value

14.60 %
Upside

What is the intrinsic value of MSM?

As of 2025-06-21, the Intrinsic Value of MSC Industrial Direct Co Inc (MSM) is 92.92 USD. This MSM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.10 USD, the upside of MSC Industrial Direct Co Inc is 14.60%.

The range of the Intrinsic Value is 71.76 - 132.00 USD

Is MSM undervalued or overvalued?

Based on its market price of 81.10 USD and our intrinsic valuation, MSC Industrial Direct Co Inc (MSM) is undervalued by 14.60%.

81.10 USD
Stock Price
92.92 USD
Intrinsic Value
Intrinsic Value Details

MSM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 71.76 - 132.00 92.92 14.6%
DCF (Growth 10y) 84.63 - 146.36 106.54 31.4%
DCF (EBITDA 5y) 87.23 - 106.10 93.54 15.3%
DCF (EBITDA 10y) 95.00 - 121.40 105.10 29.6%
Fair Value 19.14 - 19.14 19.14 -76.40%
P/E 65.75 - 79.33 74.71 -7.9%
EV/EBITDA 52.96 - 75.86 62.76 -22.6%
EPV 190.14 - 249.12 219.63 170.8%
DDM - Stable 25.69 - 59.67 42.68 -47.4%
DDM - Multi 66.19 - 111.28 82.32 1.5%

MSM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,518.89
Beta 0.95
Outstanding shares (mil) 55.72
Enterprise Value (mil) 5,016.60
Market risk premium 4.60%
Cost of Equity 10.10%
Cost of Debt 4.25%
WACC 9.41%