MSM
MSC Industrial Direct Co Inc
Price:  
79.32 
USD
Volume:  
608,891.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSM Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of MSC Industrial Direct Co Inc (MSM) is 98.82 USD. This MSM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.32 USD, the upside of MSC Industrial Direct Co Inc is %.

The range of the Intrinsic Value is 71.73 - 158.92 USD

79.32 USD
Stock Price
98.82 USD
Intrinsic Value
Intrinsic Value Details

MSM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 71.73 - 158.92 98.82 24.6%
DCF (Growth 10y) 75.51 - 152.87 99.78 25.8%
DCF (EBITDA 5y) 61.87 - 84.02 71.76 -9.5%
DCF (EBITDA 10y) 70.44 - 96.06 81.74 3.1%
Fair Value 25.80 - 25.80 25.80 -67.47%
P/E 63.16 - 84.62 73.47 -7.4%
EV/EBITDA 49.95 - 75.95 63.93 -19.4%
EPV 201.42 - 262.02 231.72 192.1%
DDM - Stable 44.49 - 121.56 83.02 4.7%
DDM - Multi 68.46 - 136.73 90.36 13.9%

MSM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,465.72
Beta 0.69
Outstanding shares (mil) 56.30
Enterprise Value (mil) 4,945.94
Market risk premium 4.60%
Cost of Equity 8.97%
Cost of Debt 4.31%
WACC 8.44%