investorscraft@gmail.com

Intrinsic ValueMSC Industrial Direct Co., Inc. (MSM)

Previous Close$91.35
Intrinsic Value
Upside potential
Previous Close
$91.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MSC Industrial Direct Co., Inc. operates as a leading distributor of metalworking and maintenance, repair, and operations (MRO) products in North America. The company serves a diverse customer base, including manufacturers, government agencies, and service providers, through a hybrid model of e-commerce platforms and direct sales. Its product portfolio spans cutting tools, measuring instruments, and industrial supplies, positioning it as a critical partner in industrial supply chains. MSC Industrial leverages its extensive distribution network and vendor relationships to maintain competitive pricing and rapid delivery, reinforcing its market leadership in the highly fragmented MRO sector. The company’s focus on digital transformation and inventory management solutions further enhances its value proposition, catering to the evolving needs of industrial customers seeking efficiency and reliability.

Revenue Profitability And Efficiency

For FY 2024, MSC Industrial reported revenue of $3.82 billion, with net income of $258.6 million, reflecting a net margin of approximately 6.8%. The company generated $410.7 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures totaled $99.4 million, indicating disciplined reinvestment in operations. These metrics underscore MSC Industrial’s ability to balance growth with profitability in a competitive distribution landscape.

Earnings Power And Capital Efficiency

Diluted EPS stood at $4.58, supported by efficient cost management and stable demand for MRO products. The company’s capital efficiency is evident in its ability to sustain profitability despite macroeconomic fluctuations. MSC Industrial’s focus on high-margin segments and operational leverage contributes to its consistent earnings power, though cyclicality in industrial markets remains a factor.

Balance Sheet And Financial Health

MSC Industrial maintains a conservative balance sheet, with $29.6 million in cash and equivalents and total debt of $568.2 million. The debt level is manageable relative to cash flow, providing flexibility for strategic initiatives. Shareholders’ equity remains robust, reflecting the company’s prudent financial management and ability to navigate economic cycles.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by market share gains and digital adoption. The company’s dividend policy is shareholder-friendly, with a dividend per share of $3.38, offering a yield attractive to income-focused investors. MSC Industrial’s commitment to returning capital while funding organic growth highlights its balanced approach to capital allocation.

Valuation And Market Expectations

The market values MSC Industrial at a premium relative to peers, reflecting its strong brand and distribution network. Investors anticipate sustained margin improvement and market share expansion, though valuation multiples remain sensitive to industrial sector performance. The company’s ability to execute on digital initiatives will be critical to meeting expectations.

Strategic Advantages And Outlook

MSC Industrial’s strategic advantages include its extensive product catalog, supplier relationships, and logistics capabilities. The outlook remains positive, supported by industrial sector resilience and demand for MRO solutions. However, supply chain disruptions and competitive pressures pose risks. The company’s focus on automation and customer-centric solutions positions it well for long-term growth.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount