|
Market Closed -
NYSE
16:00:02 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 123.72 USD | -0.67% |
|
-0.31% | +47.11% |
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 | 6,909 | - | - |
| Change | - | -4.61% | 27.21% | -19.42% | 8.84% | 37.54% | - | - |
| Enterprise Value (EV) 1 | 5,466 | 5,254 | 6,132 | 5,095 | 5,453 | 7,261 | 7,248 | 7,192 |
| Change | - | -3.88% | 16.72% | -16.92% | 7.03% | 33.15% | -0.17% | -0.78% |
| P/E | 21.9x | 13.3x | 16.7x | 18x | 25.3x | 27.6x | 22.8x | 19.9x |
| PBR | 4.11x | 3.34x | 4.55x | 3.32x | 3.6x | 4.79x | 4.59x | 4.32x |
| PEG | - | 0.2x | 20.24x | -0.7x | -1.1x | 1.1x | 1.1x | 1.4x |
| Capitalization / Revenue | 1.46x | 1.22x | 1.43x | 1.21x | 1.33x | 1.73x | 1.62x | 1.54x |
| EV / Revenue | 1.69x | 1.42x | 1.53x | 1.33x | 1.45x | 1.82x | 1.7x | 1.6x |
| EV / EBITDA | 12.4x | 9.63x | 10.6x | 10.4x | 13.4x | 15.4x | 13.4x | 12x |
| EV / EBIT | 14.7x | 11.1x | 12.2x | 12.5x | 17.3x | 19.6x | 16.5x | 14.6x |
| EV / FCF | 32x | 28.4x | 10.1x | 16.4x | 22.6x | 30.3x | 25.8x | 23.1x |
| FCF Yield | 3.12% | 3.52% | 9.9% | 6.11% | 4.42% | 3.3% | 3.87% | 4.34% |
| 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% | 2.83% | 2.98% | 3.12% |
| EPS 2 | 3.87 | 6.06 | 6.11 | 4.58 | 3.57 | 4.49 | 5.436 | 6.232 |
| 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 |
| EBIT 1 | 371.8 | 475.3 | 504.5 | 407.2 | 315.8 | 371.3 | 438.4 | 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 | 123.72 | 123.72 | 123.72 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 27.74x | 1.83x | 15.52x | 2.81% | 6.96B | |
| 31.02x | 5.4x | 19.55x | 0.83% | 122B | |
| 34.67x | 5.45x | 20.65x | 1.55% | 96.9B | |
| 42.25x | 8.56x | 25.06x | -.--% | 61.4B | |
| 26.92x | 3.08x | 17.81x | 0.77% | 58.81B | |
| 39.58x | 6.16x | 27.17x | 1.96% | 57.33B | |
| 26.77x | 4.92x | 17.21x | 2.25% | 34.98B | |
| 30.18x | 4.03x | 15.22x | 0.11% | 29.67B | |
| 20.39x | 1.74x | 12.55x | 2.3% | 29.67B | |
| 20.22x | 3.48x | 11.13x | 1.51% | 28.14B | |
| Average | 29.97x | 4.46x | 18.19x | 1.41% | 52.62B | |
| Weighted average by Cap. | 31.93x | 5.14x | 19.73x | 1.18% |
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
