MSC Industrial Direct Company Inc (MSM) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for MSC Industrial Direct Company Inc (US:MSM), trading at 121.46. In 2025, MSC Industrial Direct Company Inc generated $3.77 Billion in revenue and $240.88 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for MSC Industrial Direct Company Inc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 121.46
- Recent Revenue (2025): $3.77 Billion
- Free Cash Flow (2025): $240.88 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.