MSC Industrial Direct Co Inc
NYSE:MSM

Watchlist Manager
MSC Industrial Direct Co Inc Logo
MSC Industrial Direct Co Inc
NYSE:MSM
Watchlist
Price: 76.77 USD -0.32% Market Closed
Market Cap: 4.3B USD
Have any thoughts about
MSC Industrial Direct Co Inc?
Write Note

Relative Value

The Relative Value of one MSM stock under the Base Case scenario is 96.61 USD. Compared to the current market price of 76.77 USD, MSC Industrial Direct Co Inc is Undervalued by 21%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MSM Relative Value
Base Case
96.61 USD
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
33
Median 3Y
1.3
Median 5Y
1.3
Industry
0.7
Forward
1.1
vs History
15
vs Industry
32
Median 3Y
15.8
Median 5Y
15.4
Industry
14.4
Forward
20.6
vs History
41
vs Industry
27
Median 3Y
11.6
Median 5Y
11
Industry
7.9
vs History
46
vs Industry
33
Median 3Y
14.7
Median 5Y
14
Industry
15
vs History
46
vs Industry
15
Median 3Y
3.5
Median 5Y
3.5
Industry
1.1
vs History
53
vs Industry
32
Median 3Y
1.4
Median 5Y
1.4
Industry
0.9
Forward
1.2
vs History
46
vs Industry
50
Median 3Y
3.3
Median 5Y
3.3
Industry
4.2
vs History
30
vs Industry
34
Median 3Y
9.9
Median 5Y
9.9
Industry
8.9
Forward
10.8
vs History
23
vs Industry
35
Median 3Y
11.5
Median 5Y
11.4
Industry
11.6
Forward
14.1
vs History
41
vs Industry
28
Median 3Y
12.2
Median 5Y
11.6
Industry
8.8
vs History
34
vs Industry
21
Median 3Y
16.1
Median 5Y
15.3
Industry
10.2
vs History
26
vs Industry
18
Median 3Y
2.2
Median 5Y
2.2
Industry
0.9

Multiples Across Competitors

MSM Competitors Multiples
MSC Industrial Direct Co Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
MSC Industrial Direct Co Inc
NYSE:MSM
4.3B USD 1.1 16.6 9.3 11.2
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 13 11.2 17.7
JP
Mitsubishi Corp
TSE:8058
9.9T JPY 0.5 8.9 11.3 25.8
JP
Mitsui & Co Ltd
TSE:8031
9.2T JPY 0.6 9.1 13.4 21.1
US
W W Grainger Inc
NYSE:GWW
53.2B USD 3.1 29.1 19.4 21.1
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
United Rentals Inc
NYSE:URI
47.5B USD 3.2 18.5 8.6 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 37.1 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.7B USD 1.2 21.2 13.2 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.3 23.3 31.2
UK
Ashtead Group PLC
LSE:AHT
22B GBP 2.5 17.8 192.1 327.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
MSC Industrial Direct Co Inc
NYSE:MSM
Average EV/EBITDA: 31.5
9.3
8%
1.2
JP
Itochu Corp
TSE:8001
11.2
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.4
17%
0.8
US
W W Grainger Inc
NYSE:GWW
19.4
22%
0.9
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.2
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192.1
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
MSC Industrial Direct Co Inc
NYSE:MSM
Average EV/EBIT: 48.5
11.2
6%
1.8
JP
Itochu Corp
TSE:8001
17.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
21.1
20%
1.1
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
United Rentals Inc
NYSE:URI
14.5
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.1
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.2
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.2
5%
65.7

See Also

Discover More
Back to Top