|
Market Closed -
NYSE
16:00:02 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 132.82 USD | +2.54% |
|
+0.18% | +57.93% |
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 | 7,418 | - | - |
| Change | - | -4.61% | 27.21% | -19.42% | 8.84% | 47.65% | - | - |
| Enterprise Value (EV) 1 | 5,466 | 5,254 | 6,132 | 5,095 | 5,453 | 7,769 | 7,757 | 7,700 |
| Change | - | -3.88% | 16.72% | -16.92% | 7.03% | 42.47% | -0.16% | -0.73% |
| P/E | 21.9x | 13.3x | 16.7x | 18x | 25.3x | 29.6x | 24.2x | 20.9x |
| PBR | 4.11x | 3.34x | 4.55x | 3.32x | 3.6x | 5.14x | 4.93x | 4.64x |
| PEG | - | 0.2x | 20.24x | -0.7x | -1.1x | 1.1x | 1.1x | 1.3x |
| Capitalization / Revenue | 1.46x | 1.22x | 1.43x | 1.21x | 1.33x | 1.86x | 1.74x | 1.64x |
| EV / Revenue | 1.69x | 1.42x | 1.53x | 1.33x | 1.45x | 1.95x | 1.82x | 1.7x |
| EV / EBITDA | 12.4x | 9.63x | 10.6x | 10.4x | 13.4x | 16.5x | 14.3x | 12.7x |
| EV / EBIT | 14.7x | 11.1x | 12.2x | 12.5x | 17.3x | 20.9x | 17.4x | 15.2x |
| EV / FCF | 32x | 28.4x | 10.1x | 16.4x | 22.6x | 32.4x | 27.7x | 24.7x |
| FCF Yield | 3.12% | 3.52% | 9.9% | 6.11% | 4.42% | 3.09% | 3.62% | 4.05% |
| 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% | 2.64% | 2.78% | 2.91% |
| EPS 2 | 3.87 | 6.06 | 6.11 | 4.58 | 3.57 | 4.49 | 5.492 | 6.346 |
| Distribution rate | 168% | 50.2% | 51.7% | 72.5% | 95.2% | 78% | 67.1% | 60.9% |
| Net sales 1 | 3,243 | 3,692 | 4,009 | 3,821 | 3,770 | 3,993 | 4,273 | 4,518 |
| EBITDA 1 | 440.6 | 545.6 | 579.6 | 488.1 | 406.4 | 471.6 | 543.2 | 605.2 |
| EBIT 1 | 371.8 | 475.3 | 504.5 | 407.2 | 315.8 | 372 | 444.6 | 506.6 |
| Net income 1 | 216.9 | 339.8 | 343.2 | 258.6 | 199.3 | 250.3 | 305.9 | 352 |
| Net Debt 1 | 745.5 | 751.1 | 404.3 | 479.2 | 429.5 | 351.8 | 339.4 | 282.9 |
| Reference price 2 | 84.83 | 80.43 | 102.19 | 82.24 | 90.23 | 132.82 | 132.82 | 132.82 |
| Nbr of stocks (in thousands) | 55,647 | 55,985 | 56,052 | 56,123 | 55,676 | 55,846 | - | - |
| Announcement Date | 10/20/21 | 10/20/22 | 10/25/23 | 10/24/24 | 10/23/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.58x | 1.95x | 16.47x | 2.64% | 7.42B | |
| 30.95x | 5.49x | 20.04x | 0.84% | 121B | |
| 31.77x | 5.03x | 19.08x | 1.69% | 91.33B | |
| 29.08x | 3.32x | 19.18x | 0.71% | 63.67B | |
| 41.31x | 6.45x | 28.45x | 1.84% | 60.22B | |
| 39.99x | 8.1x | 23.71x | -.--% | 58.11B | |
| 26.37x | 4.83x | 16.92x | 2.28% | 34.38B | |
| 31.83x | 4.16x | 15.68x | 0.11% | 30.68B | |
| 21.11x | 1.8x | 13.02x | 2.22% | 30.72B | |
| 22.2x | 3.2x | 13.79x | 1.06% | 26.91B | |
| Average | 30.42x | 4.43x | 18.63x | 1.34% | 52.43B | |
| Weighted average by Cap. | 31.76x | 5.04x | 19.90x | 1.16% |
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
