MSM- NYSE (USA) Also traded in: Germany

MSC Industrial Direct Co Inc Class A

MSC Industrial Direct Co Inc Class A

Back Testing Results:

Average gain of all 3.5-Star stocks: 9.3% per year.

% of Stocks that are in still loss if held for 10yrs: 9%.

Read more:

What is Predictability Rank?

Performances of real portfolio

Top Ranked Predictable Companies

$70.22 0.37(0.52%) Volume: 296,596 3:31PM EDT

Avg Vol (1m): 441,410
Market Cap : 3.88 B | Enterprise Value : 4.37 B | P/E (TTM) : 13.27 | P/B : 2.70 |
---|

This feature is only available for Premium Members, please sign up for
GuruFocus Premium Membership

7-Day Free Trial Now

7-Day Free Trial Now

**NYSE:MSM** has been successfully added to your Stock Email Alerts list.

You can manage your stock email alerts here.

**NYSE:MSM** has been removed from your Stock Email Alerts list.

Please enter Portfolio Name for new portfolio.

- Summary
- Guru Trades
- 30-Y Financials
- Analysis
- DCF
- Interactive Chart
- Dividend
- Insider
- Ownership
- Headlines
- FilingWiz
- Checklist
- Definitions

Switch to:

View and export this data going back to 1995. Start your Free Trial

As of **today**, MSC Industrial Direct Co's weighted average cost of capital is **8.62%**. MSC Industrial Direct Co's ROIC % is **16.08%** (calculated using TTM income statement data).
MSC Industrial Direct Co generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

* Premium members only.

**MSC Industrial Direct Co Annual Data**

**MSC Industrial Direct Co Quarterly Data**

Competitive Comparison

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap.
MSC Industrial Direct Co WACC % Distribution

* The bar in red indicates where MSC Industrial Direct Co's WACC % falls into.

The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.

WACC | = | E | / | (E + D) | * | Cost of Equity | + | D | / | (E + D) | * | Cost of Debt | * | (1 - Tax Rate) |

1. Weights:

Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.

The market value of equity (E) is also called "Market Cap". As of today, MSC Industrial Direct Co's market capitalization (E) is $3876.250 Mil.

The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest two-year average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of May. 2019, MSC Industrial Direct Co's latest two-year average Short-Term Debt & Capital Lease Obligation was $278.0415 Mil and its latest two-year average Long-Term Debt & Capital Lease Obligation was $256.1135 Mil. The total Book Value of Debt (D) is $534.155 Mil.

a) weight of equity = E / (E + D) = 3876.250 / (3876.250 + 534.155) = 0.8789

b) weight of debt = D / (E + D) = 534.155 / (3876.250} + 534.155) = 0.1211

2. Cost of Equity:

GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:

Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)

a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 2.04000000%. Please go to Economic Indicators page for more information.

b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. MSC Industrial Direct Co's beta is 1.25.

c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.

Cost of Equity = 2.04000000% + 1.25 * 6% = 9.54%

3. Cost of Debt:

GuruFocus uses last fiscal year end Interest Expense divided by the latest two-year average debt to get the simplified cost of debt.

As of Aug. 2018, MSC Industrial Direct Co's interest expense (positive number) was $14.463 Mil. Its total Book Value of Debt (D) is $534.155 Mil.

Cost of Debt = 14.463 / 534.155 = 2.7076%.

4. Multiply by one minus Average Tax Rate:

GuruFocus uses the latest two-year average tax rate to do the calculation.

The latest Two-year Average Tax Rate is28.03%.

MSC Industrial Direct Co's Weighted Average Cost Of Capital (WACC) for **Today** is calculated as:

WACC | = | E / (E + D) | * | Cost of Equity | + | D / (E + D) | * | Cost of Debt | * | (1 - Tax Rate) |

= | 0.8789 | * | 9.54% | + | 0.1211 | * | 2.7076% | * | (1 - 28.03%) | |

= | 8.62% |

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

**today**, MSC Industrial Direct Co's weighted average cost of capital is **8.62%**. MSC Industrial Direct Co's ROIC % is **16.08%** (calculated using TTM income statement data).
MSC Industrial Direct Co generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.

1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest two-year average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.

2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.

3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.

4. GuruFocus uses last fiscal year end Interest Expense divided by the latest two-year average debt to get the simplified cost of debt.

No Headline

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names
| Earn affiliate commissions by embedding GuruFocus Charts

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GF Chat

{{numOfNotice}}