|
Market Closed -
NYSE
21:00:02 08/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 120.38 USD | -0.85% |
|
+2.24% | +43.14% |
Company Valuation: MSC Industrial Direct Co., Inc.
Data adjusted to current consolidation scope
| Fiscal Period: August | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,721 | 4,503 | 5,728 | 4,616 | 5,024 | 6,723 | - | - |
| Change | - | -4.61% | 27.21% | -19.42% | 8.84% | 33.82% | - | - |
| Enterprise Value (EV) 1 | 5,466 | 5,254 | 6,132 | 5,095 | 5,453 | 7,074 | 7,062 | 7,005 |
| Change | - | -3.88% | 16.72% | -16.92% | 7.03% | 29.73% | -0.18% | -0.8% |
| P/E | 21.9x | 13.3x | 16.7x | 18x | 25.3x | 26.8x | 22.2x | 19.3x |
| PBR | 4.11x | 3.34x | 4.55x | 3.32x | 3.6x | 4.66x | 4.47x | 4.21x |
| PEG | - | 0.2x | 20.24x | -0.7x | -1.1x | 1x | 1.1x | 1.3x |
| Capitalization / Revenue | 1.46x | 1.22x | 1.43x | 1.21x | 1.33x | 1.68x | 1.58x | 1.5x |
| EV / Revenue | 1.69x | 1.42x | 1.53x | 1.33x | 1.45x | 1.77x | 1.66x | 1.56x |
| EV / EBITDA | 12.4x | 9.63x | 10.6x | 10.4x | 13.4x | 15x | 13.1x | 11.7x |
| EV / EBIT | 14.7x | 11.1x | 12.2x | 12.5x | 17.3x | 19.1x | 16.1x | 14.2x |
| EV / FCF | 32x | 28.4x | 10.1x | 16.4x | 22.6x | 29.5x | 25.2x | 22.5x |
| FCF Yield | 3.12% | 3.52% | 9.9% | 6.11% | 4.42% | 3.39% | 3.97% | 4.45% |
| Dividend per Share 2 | 6.5 | 3.04 | 3.16 | 3.32 | 3.4 | 3.501 | 3.687 | 3.863 |
| Rate of return | 7.66% | 3.78% | 3.09% | 4.04% | 3.77% | 2.91% | 3.06% | 3.21% |
| EPS 2 | 3.87 | 6.06 | 6.11 | 4.58 | 3.57 | 4.49 | 5.435 | 6.229 |
| Distribution rate | 168% | 50.2% | 51.7% | 72.5% | 95.2% | 78% | 67.8% | 62% |
| Net sales 1 | 3,243 | 3,692 | 4,009 | 3,821 | 3,770 | 3,992 | 4,260 | 4,492 |
| EBITDA 1 | 440.6 | 545.6 | 579.6 | 488.1 | 406.4 | 470.9 | 540.5 | 599.1 |
| EBIT 1 | 371.8 | 475.3 | 504.5 | 407.2 | 315.8 | 371.3 | 438.5 | 493.9 |
| Net income 1 | 216.9 | 339.8 | 343.2 | 258.6 | 199.3 | 250.4 | 302.8 | 345.6 |
| Net Debt 1 | 745.5 | 751.1 | 404.3 | 479.2 | 429.5 | 351.5 | 339.1 | 282.6 |
| Reference price 2 | 84.83 | 80.43 | 102.19 | 82.24 | 90.23 | 120.38 | 120.38 | 120.38 |
| Nbr of stocks (in thousands) | 55,647 | 55,985 | 56,052 | 56,123 | 55,676 | 55,846 | - | - |
| Announcement Date | 20/10/21 | 20/10/22 | 25/10/23 | 24/10/24 | 23/10/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.81x | 1.77x | 15.02x | 2.91% | 6.72B | |
| 27.79x | 3.18x | 18.37x | 0.75% | 60.72B | |
| 39.17x | 6.09x | 26.93x | 1.98% | 56.66B | |
| 32.62x | 5.47x | 19.49x | 0.91% | 13.02B | |
| 27.16x | 2.24x | 17.71x | 0.64% | 11.99B | |
| 16.45x | 1.28x | 10.32x | -.--% | 8.25B | |
| 19.41x | 1.26x | 10.92x | 3.23% | 4.64B | |
| 29.13x | - | - | - | 2.93B | |
| -110.11x | 0.62x | 14.09x | - | 2.92B | |
| 32x | 3.29x | 18.89x | 1.09% | 2.7B | |
| Average | 14.04x | 2.80x | 16.86x | 1.44% | 17.06B | |
| Weighted average by Cap. | 28.81x | 4.03x | 20.50x | 1.3% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MSM Stock
- Valuation MSC Industrial Direct Co., Inc.
Select your edition
All financial news and data tailored to specific country editions
