← Scroll for more →
Msc Industrial Direct Co Inc (MSM)
Wholesale-Industrial Machinery & Equipment
Latest Price
$121.02
TTM P/E
29.16
Normalized P/E
24.51
TTM Div Yield
2.16%
Fwd Div Yield
2.94%
Book Value
25.42
P/B Ratio
4.76
Valuation metrics
adjust assumptions →EPS: $3.98
Book value / share: $25.52
Formula: √(22.5 × EPS × BVPS)
Graham Number
$47.81
60% downside
Norm. op. income: $351M (median of 7yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$42.45
65% downside
Base FCF: $241M (median of recent 5yr)
Growth: -11%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$19.24
84% downside
EPS: $3.98
Target P/E: 25×
Formula: EPS × P/E
P/E Fair Value
$99.50
18% downside
Institutional Ownership
83.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 5.56M | $661.0M | 9.95% | +127.9K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 2.14M | $254.0M | 3.83% | +6.3K | 2026-06-30 |
| Vanguard Capital Management LLC | 2.03M | $241.0M | 3.63% | +24.5K | 2026-06-30 |
| Fuller & Thaler Asset Management, Inc. | 1.89M | $224.0M | 3.38% | +101.8K | 2026-06-30 |
| American Century Companies Inc | 1.74M | $207.0M | 3.12% | -869.0K | 2026-06-30 |
| Boston Partners | 1.71M | $203.0M | 3.07% | +53.9K | 2026-06-30 |
| First Trust Advisors LP | 1.68M | $199.0M | 3.00% | -96.3K | 2026-06-30 |
| Charles Schwab Investment Management Inc | 1.53M | $182.0M | 2.74% | +137.6K | 2026-06-30 |
| Sixth Street Partners Management Company, L.P. | 1.53M | $182.0M | 2.74% | -- | 2026-06-30 |
| State Street Corp | 1.46M | $174.0M | 2.62% | +52.9K | 2026-06-30 |