Three independent discounted-cash-flow-style models value MSC Industrial Direct Co., Inc. Class A every trading day. 0 of 3 currently price MSM above its market price.
| Free Cash Flow model | $108.55 |
| Excess Profit model | $70.35 |
| Residual Earnings model | $64.43 |
| Dividend Discount model | $96.48 |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +12.7% |
| Net debt / EBITDA | 1.4× |
| Gross margin | +40.8% |
| Revenue CAGR | +0.7% |
| Cash conversion | 1.7× |
| Dividend yield | +2.7% |
| Buyback yield | +0.8% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open MSM in StockKitty