As of 2024-12-11, the Intrinsic Value of MSC Industrial Direct Co Inc (MSM) is
135.06 USD. This MSM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 84.30 USD, the upside of MSC Industrial Direct Co Inc is
60.20%.
The range of the Intrinsic Value is 90.25 - 268.00 USD
135.06 USD
Intrinsic Value
MSM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
90.25 - 268.00 |
135.06 |
60.2% |
| DCF (Growth 10y) |
96.15 - 261.23 |
138.25 |
64.0% |
| DCF (EBITDA 5y) |
86.53 - 110.45 |
98.23 |
16.5% |
| DCF (EBITDA 10y) |
92.77 - 125.12 |
107.89 |
28.0% |
| Fair Value |
23.13 - 23.13 |
23.13 |
-72.56% |
| P/E |
68.65 - 83.92 |
76.44 |
-9.3% |
| EV/EBITDA |
64.07 - 82.81 |
74.68 |
-11.4% |
| EPV |
209.61 - 296.57 |
253.09 |
200.2% |
| DDM - Stable |
41.28 - 147.02 |
94.15 |
11.7% |
| DDM - Multi |
76.34 - 197.47 |
108.58 |
28.8% |
MSM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,712.37 |
| Beta |
0.89 |
| Outstanding shares (mil) |
55.90 |
| Enterprise Value (mil) |
5,191.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.84% |
| Cost of Debt |
4.25% |
| WACC |
8.28% |