DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

MSC Industrial Direct Co., Inc. (MSM)

Industrials | Industrial - Distribution

Today's Price

$121.02

Today's Fair Value

$50.47 -58.3%

Margin of Safety

-139.79%

Projected Value (5Y)

$81.29 -32.83%

Dividends Paid (5Y)

$16.86

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -0.74% | CAGR (5y): -1.27%

Diluted Shares Growth Rate

Regression: -0.66% | CAGR (5y): -0.04%

Dividend Growth Rate

Regression: 9.22% | CAGR (5y): -11.75%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.81x)

Discount Rate