As of 2025-09-18, the Intrinsic Value of MSC Industrial Direct Co Inc (MSM) is 101.60 USD. This MSM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.24 USD, the upside of MSC Industrial Direct Co Inc is 11.40%.
The range of the Intrinsic Value is 77.01 - 150.19 USD
Based on its market price of 91.24 USD and our intrinsic valuation, MSC Industrial Direct Co Inc (MSM) is undervalued by 11.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.01 - 150.19 | 101.60 | 11.4% |
| DCF (Growth 10y) | 87.86 - 159.67 | 112.22 | 23.0% |
| DCF (EBITDA 5y) | 94.21 - 128.63 | 112.60 | 23.4% |
| DCF (EBITDA 10y) | 101.62 - 141.53 | 121.67 | 33.3% |
| Fair Value | 17.82 - 17.82 | 17.82 | -80.47% |
| P/E | 71.86 - 90.74 | 82.29 | -9.8% |
| EV/EBITDA | 58.51 - 93.87 | 75.18 | -17.6% |
| EPV | 193.63 - 247.34 | 220.48 | 141.7% |
| DDM - Stable | 27.14 - 66.70 | 46.92 | -48.6% |
| DDM - Multi | 70.58 - 124.64 | 89.22 | -2.2% |
| Market Cap (mil) | 5,080.24 |
| Beta | 1.06 |
| Outstanding shares (mil) | 55.68 |
| Enterprise Value (mil) | 5,529.58 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.00% |
| Cost of Debt | 4.28% |
| WACC | 9.39% |