MSM
MSC Industrial Direct Co Inc
Price:  
89.97 
USD
Volume:  
706,491.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSM Intrinsic Value

15.80 %
Upside

What is the intrinsic value of MSM?

As of 2025-07-06, the Intrinsic Value of MSC Industrial Direct Co Inc (MSM) is 104.19 USD. This MSM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.97 USD, the upside of MSC Industrial Direct Co Inc is 15.80%.

The range of the Intrinsic Value is 77.77 - 158.22 USD

Is MSM undervalued or overvalued?

Based on its market price of 89.97 USD and our intrinsic valuation, MSC Industrial Direct Co Inc (MSM) is undervalued by 15.80%.

89.97 USD
Stock Price
104.19 USD
Intrinsic Value
Intrinsic Value Details

MSM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 77.77 - 158.22 104.19 15.8%
DCF (Growth 10y) 88.98 - 168.81 115.47 28.3%
DCF (EBITDA 5y) 90.04 - 123.41 107.03 19.0%
DCF (EBITDA 10y) 96.76 - 135.69 115.52 28.4%
Fair Value 19.14 - 19.14 19.14 -78.72%
P/E 73.55 - 92.58 83.39 -7.3%
EV/EBITDA 55.73 - 93.26 72.71 -19.2%
EPV 188.47 - 247.43 217.95 142.2%
DDM - Stable 28.35 - 72.13 50.24 -44.2%
DDM - Multi 70.65 - 129.48 90.48 0.6%

MSM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,013.13
Beta 0.96
Outstanding shares (mil) 55.72
Enterprise Value (mil) 5,510.84
Market risk premium 4.60%
Cost of Equity 10.11%
Cost of Debt 4.25%
WACC 9.48%