|
Real-time Estimate
Cboe BZX
19:27:48 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 115.33 USD | +2.58% |
|
-11.65% | +36.97% |
| 12:18pm | Jefferies Upgrades MSC Industrial Direct to Buy, Price Target is $135 | MT |
| 11:48am | Stephens Upgrades MSC Industrial Direct to Overweight From Equalweight, $135 Price Target | MT |
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 | 6,279 | - | - |
| Change | - | -4.61% | 27.21% | -19.42% | 8.84% | 24.99% | - | - |
| Enterprise Value (EV) 1 | 5,466 | 5,254 | 6,132 | 5,095 | 5,453 | 6,631 | 6,477 | 6,433 |
| Change | - | -3.88% | 16.72% | -16.92% | 7.03% | 21.59% | -2.32% | -0.67% |
| P/E | 21.9x | 13.3x | 16.7x | 18x | 25.3x | 29.9x | 20.3x | 17.1x |
| PBR | 4.11x | 3.34x | 4.55x | 3.32x | 3.6x | 4.35x | 4.12x | 3.76x |
| PEG | - | 0.2x | 20.24x | -0.7x | -1.1x | 2.6x | 0.9x | 0.9x |
| Capitalization / Revenue | 1.46x | 1.22x | 1.43x | 1.21x | 1.33x | 1.66x | 1.45x | 1.37x |
| EV / Revenue | 1.69x | 1.42x | 1.53x | 1.33x | 1.45x | 1.66x | 1.5x | 1.4x |
| EV / EBITDA | 12.4x | 9.63x | 10.6x | 10.4x | 13.4x | 14.1x | 11.7x | 10.3x |
| EV / EBIT | 14.7x | 11.1x | 12.2x | 12.5x | 17.3x | 17.8x | 14.3x | 12.3x |
| EV / FCF | 32x | 28.4x | 10.1x | 16.4x | 22.6x | 27.7x | 24.4x | 19.8x |
| FCF Yield | 3.12% | 3.52% | 9.9% | 6.11% | 4.42% | 3.62% | 4.1% | 5.06% |
| Dividend per Share 2 | 6.5 | 3.04 | 3.16 | 3.32 | 3.4 | 3.501 | 3.652 | 3.798 |
| Rate of return | 7.66% | 3.78% | 3.09% | 4.04% | 3.77% | 3.11% | 3.25% | 3.38% |
| EPS 2 | 3.87 | 6.06 | 6.11 | 4.58 | 3.57 | 3.98 | 5.547 | 6.569 |
| Distribution rate | 168% | 50.2% | 51.7% | 72.5% | 95.2% | 78% | 65.8% | 57.8% |
| Net sales 1 | 3,243 | 3,692 | 4,009 | 3,821 | 3,770 | 4,010 | 4,325 | 4,585 |
| EBITDA 1 | 440.6 | 545.6 | 579.6 | 488.1 | 406.4 | 480.7 | 554.6 | 623.2 |
| EBIT 1 | 371.8 | 475.3 | 504.5 | 407.2 | 315.8 | 379.3 | 453.6 | 525.1 |
| Net income 1 | 216.9 | 339.8 | 343.2 | 258.6 | 199.3 | 222.6 | 309.8 | 365.5 |
| Net Debt 1 | 745.5 | 751.1 | 404.3 | 479.2 | 429.5 | 351.8 | 198 | 154.3 |
| Reference price 2 | 84.83 | 80.43 | 102.19 | 82.24 | 90.23 | 112.43 | 112.43 | 112.43 |
| 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 | 22/10/26 | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.04x | 1.66x | 14.06x | 3.11% | 6.28B | |
| 28.85x | 5.16x | 18.83x | 0.9% | 113B | |
| 29.43x | 4.62x | 17.22x | 1.85% | 84.23B | |
| 29.26x | 3.34x | 19.3x | 0.71% | 64.06B | |
| 41.5x | 6.45x | 28.45x | 1.84% | 60.22B | |
| 36.5x | 7.39x | 21.62x | -.--% | 53.03B | |
| 25.47x | 4.64x | 16.25x | 2.36% | 33.38B | |
| 20.07x | 1.71x | 12.34x | 2.34% | 29.2B | |
| 29.83x | 3.92x | 14.79x | 0.11% | 28.75B | |
| 21.46x | 3.16x | 13.61x | 1.09% | 26.33B | |
| Average | 28.74x | 4.21x | 17.65x | 1.43% | 49.81B | |
| Weighted average by Cap. | 30.22x | 4.77x | 18.95x | 1.23% |
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
