MSM
MSC Industrial Direct Co Inc
Price:  
87.46 
USD
Volume:  
755,610.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSM Intrinsic Value

12.60 %
Upside

What is the intrinsic value of MSM?

As of 2025-07-19, the Intrinsic Value of MSC Industrial Direct Co Inc (MSM) is 98.49 USD. This MSM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.46 USD, the upside of MSC Industrial Direct Co Inc is 12.60%.

The range of the Intrinsic Value is 73.85 - 148.58 USD

Is MSM undervalued or overvalued?

Based on its market price of 87.46 USD and our intrinsic valuation, MSC Industrial Direct Co Inc (MSM) is undervalued by 12.60%.

87.46 USD
Stock Price
98.49 USD
Intrinsic Value
Intrinsic Value Details

MSM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 73.85 - 148.58 98.49 12.6%
DCF (Growth 10y) 84.21 - 157.97 108.78 24.4%
DCF (EBITDA 5y) 88.16 - 120.38 103.92 18.8%
DCF (EBITDA 10y) 95.51 - 134.11 113.57 29.9%
Fair Value 17.82 - 17.82 17.82 -79.62%
P/E 70.94 - 89.32 80.36 -8.1%
EV/EBITDA 54.22 - 90.61 70.39 -19.5%
EPV 187.41 - 245.97 216.69 147.8%
DDM - Stable 26.01 - 65.70 45.85 -47.6%
DDM - Multi 67.69 - 122.81 86.36 -1.3%

MSM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,869.77
Beta 1.00
Outstanding shares (mil) 55.68
Enterprise Value (mil) 5,319.11
Market risk premium 4.60%
Cost of Equity 10.24%
Cost of Debt 4.28%
WACC 9.58%