MSM
MSC Industrial Direct Co Inc
Price:  
100.75 
USD
Volume:  
275,639.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSM Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of MSC Industrial Direct Co Inc (MSM) is 134.80 USD. This MSM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.75 USD, the upside of MSC Industrial Direct Co Inc is %.

The range of the Intrinsic Value is 97.86 - 216.75 USD

100.75 USD
Stock Price
134.80 USD
Intrinsic Value
Intrinsic Value Details

MSM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 97.86 - 216.75 134.80 33.8%
DCF (Growth 10y) 118.22 - 246.62 158.47 57.3%
DCF (EBITDA 5y) 81.67 - 119.63 92.27 -8.4%
DCF (EBITDA 10y) 106.41 - 156.65 122.32 21.4%
Fair Value 29.37 - 29.37 29.37 -70.85%
P/E 62.14 - 85.27 69.91 -30.6%
EV/EBITDA 49.89 - 87.19 61.06 -39.4%
EPV 187.46 - 251.07 219.27 117.6%
DDM - Stable 47.43 - 131.20 89.32 -11.3%
DDM - Multi 87.64 - 180.23 117.09 16.2%

MSM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,682.30
Beta 0.85
Outstanding shares (mil) 56.40
Enterprise Value (mil) 6,194.97
Market risk premium 4.60%
Cost of Equity 9.35%
Cost of Debt 4.31%
WACC 8.90%