|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 120.54 USD | +1.31% |
|
-1.92% | +43.19% |
| 06-16 | DA Davidson Initiates MSC Industrial Direct at Buy With $145 Price Target | MT |
| 06-15 | MSC Industrial Direct Co., Inc. announces Quarterly dividend, payable on July 22, 2026 | CI |
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 | 6,645 | - | - |
| Change | - | -4.61% | 27.21% | -19.42% | 8.84% | 32.28% | - | - |
| Enterprise Value (EV) 1 | 5,466 | 5,254 | 6,132 | 5,095 | 5,453 | 6,978 | 6,960 | 6,900 |
| Change | - | -3.88% | 16.72% | -16.92% | 7.03% | 27.97% | -0.26% | -0.86% |
| P/E | 21.9x | 13.3x | 16.7x | 18x | 25.3x | 26.6x | 22.1x | 19.7x |
| PBR | 4.11x | 3.34x | 4.55x | 3.32x | 3.6x | 4.61x | 4.42x | 4.16x |
| PEG | - | 0.2x | 20.24x | -0.7x | -1.1x | 1.1x | 1.1x | 1.6x |
| Capitalization / Revenue | 1.46x | 1.22x | 1.43x | 1.21x | 1.33x | 1.67x | 1.56x | 1.49x |
| EV / Revenue | 1.69x | 1.42x | 1.53x | 1.33x | 1.45x | 1.75x | 1.64x | 1.55x |
| EV / EBITDA | 12.4x | 9.63x | 10.6x | 10.4x | 13.4x | 14.9x | 12.9x | 11.7x |
| EV / EBIT | 14.7x | 11.1x | 12.2x | 12.5x | 17.3x | 18.9x | 16x | 14.3x |
| EV / FCF | 32x | 28.4x | 10.1x | 16.4x | 22.6x | 29.1x | 24.8x | 22.1x |
| FCF Yield | 3.12% | 3.52% | 9.9% | 6.11% | 4.42% | 3.44% | 4.03% | 4.52% |
| Dividend per Share 2 | 6.5 | 3.04 | 3.16 | 3.32 | 3.4 | 3.5 | 3.69 | 3.863 |
| Rate of return | 7.66% | 3.78% | 3.09% | 4.04% | 3.77% | 2.94% | 3.1% | 3.25% |
| EPS 2 | 3.87 | 6.06 | 6.11 | 4.58 | 3.57 | 4.474 | 5.379 | 6.053 |
| Distribution rate | 168% | 50.2% | 51.7% | 72.5% | 95.2% | 78.2% | 68.6% | 63.8% |
| Net sales 1 | 3,243 | 3,692 | 4,009 | 3,821 | 3,770 | 3,990 | 4,252 | 4,457 |
| EBITDA 1 | 440.6 | 545.6 | 579.6 | 488.1 | 406.4 | 469.6 | 538.8 | 588.4 |
| EBIT 1 | 371.8 | 475.3 | 504.5 | 407.2 | 315.8 | 370.2 | 434.7 | 482.8 |
| Net income 1 | 216.9 | 339.8 | 343.2 | 258.6 | 199.3 | 249.6 | 299.1 | 335.2 |
| Net Debt 1 | 745.5 | 751.1 | 404.3 | 479.2 | 429.5 | 333 | 315 | 255.3 |
| Reference price 2 | 84.83 | 80.43 | 102.19 | 82.24 | 90.23 | 118.99 | 118.99 | 118.99 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.59x | 1.75x | 14.86x | 2.94% | 6.65B | |
| 29.63x | 3.36x | 19.5x | 0.71% | 63.73B | |
| 37.46x | 5.83x | 25.62x | 2% | 53.4B | |
| 32.68x | 5.17x | 19.22x | 0.98% | 11.98B | |
| 29.5x | 2.35x | 19.06x | 0.61% | 11.67B | |
| 16.76x | 1.31x | 10.62x | -.--% | 8.53B | |
| 15.77x | 1.05x | 9.15x | 3.99% | 3.73B | |
| 29.55x | 3.05x | 17.48x | 1.19% | 2.41B | |
| 25.34x | - | - | - | 2.45B | |
| 184.29x | 0.52x | 11.61x | - | 2.35B | |
| Average | 42.76x | 2.71x | 16.35x | 1.55% | 16.69B | |
| Weighted average by Cap. | 33.38x | 3.95x | 20.41x | 1.29% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
