Valuation MSC Industrial Direct Co., Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-08-21 EDT			5-day change	1st Jan Change
119.81 ^USD	+1.79%		-3.24%	+42.46%

08-19	Louise Goeser, A Member of the Board of Directors Do Not Stand for Re-Election At AGM of Msc Industrial Direct Co., Inc	CI
07-13	Rothschild & Co Redburn Initiates Coverage on MSC Industrial Direct With Buy Rating, $155 Price Target	MT

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	6,691	-	-
Change	-	-4.61%	27.21%	-19.42%	8.84%	33.19%	-	-
Enterprise Value (EV) ¹	5,466	5,254	6,132	5,095	5,453	7,042	7,030	6,974
Change	-	-3.88%	16.72%	-16.92%	7.03%	29.15%	-0.18%	-0.8%
P/E	21.9x	13.3x	16.7x	18x	25.3x	26.7x	22x	19.2x
PBR	4.11x	3.34x	4.55x	3.32x	3.6x	4.64x	4.45x	4.19x
PEG	-	0.2x	20.24x	-0.7x	-1.1x	1x	1x	1.3x
Capitalization / Revenue	1.46x	1.22x	1.43x	1.21x	1.33x	1.68x	1.57x	1.49x
EV / Revenue	1.69x	1.42x	1.53x	1.33x	1.45x	1.76x	1.65x	1.55x
EV / EBITDA	12.4x	9.63x	10.6x	10.4x	13.4x	15x	13x	11.6x
EV / EBIT	14.7x	11.1x	12.2x	12.5x	17.3x	19x	16x	14.1x
EV / FCF	32x	28.4x	10.1x	16.4x	22.6x	29.4x	25.1x	22.4x
FCF Yield	3.12%	3.52%	9.9%	6.11%	4.42%	3.41%	3.99%	4.47%
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%	2.92%	3.08%	3.22%
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	119.81	119.81	119.81
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MSC INDUSTRIAL DIRECT CO., INC.	26.22x	1.73x	14.7x	2.97%	6.57B
W.W. GRAINGER, INC.	28.04x	3.2x	18.5x	0.75%	61.25B
FASTENAL COMPANY	40.22x	6.25x	27.65x	1.93%	58.13B
DIPLOMA PLC	32.8x	5.46x	19.56x	0.92%	13.05B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	28.29x	2.34x	18.46x	0.62%	12.49B
CORE & MAIN, INC.	16.35x	1.29x	10.39x	-.--%	8.32B
RS GROUP PLC	18.78x	1.22x	10.64x	3.34%	4.52B
DXP ENTERPRISES, INC.	28.9x	-	-	-	2.91B
DNOW INC.	-105.95x	0.6x	13.6x	-	2.81B
BUFAB AB	30.92x	3.19x	18.32x	1.13%	2.63B
Average	14.46x	2.81x	16.87x	1.46%	17.27B
Weighted average by Cap.	29.52x	4.11x	20.88x	1.29%