MSA Safety Inc
NYSE:MSA

Watchlist Manager
MSA Safety Inc Logo
MSA Safety Inc
NYSE:MSA
Watchlist
Price: 171.75 USD 1.9% Market Closed
Market Cap: 6.7B USD

Relative Value

The Relative Value of one MSA stock under the Base Case scenario is hidden USD. Compared to the current market price of 171.75 USD, MSA Safety Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MSA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
18
Median 3Y
3.6
Median 5Y
3.7
Industry
1.2
Forward
3.6
vs History
77
vs Industry
22
Median 3Y
24.8
Median 5Y
47
Industry
16.8
Forward
21.8
vs History
65
vs Industry
15
Median 3Y
18.7
Median 5Y
21.8
Industry
10.1
vs History
74
vs Industry
10
Median 3Y
63.5
Median 5Y
41.2
Industry
16.8
vs History
88
vs Industry
9
Median 3Y
6.2
Median 5Y
6.4
Industry
1.7
vs History
57
vs Industry
20
Median 3Y
3.9
Median 5Y
3.9
Industry
1.5
Forward
3.8
vs History
63
vs Industry
27
Median 3Y
8.3
Median 5Y
8.5
Industry
4.3
vs History
76
vs Industry
20
Median 3Y
15.8
Median 5Y
17.2
Industry
8.6
Forward
15.2
vs History
76
vs Industry
23
Median 3Y
18.5
Median 5Y
20.4
Industry
12.7
Forward
17.6
vs History
65
vs Industry
16
Median 3Y
19.7
Median 5Y
22.9
Industry
10.8
vs History
61
vs Industry
14
Median 3Y
23.8
Median 5Y
29.2
Industry
15
vs History
55
vs Industry
10
Median 3Y
3.4
Median 5Y
3.4
Industry
1.2

Multiples Across Competitors

MSA Competitors Multiples
MSA Safety Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
MSA Safety Inc
NYSE:MSA
6.7B USD 3.6 24 15.5 18.2
CN
Shanghai M&G Stationery Inc
SSE:603899
25.1B CNY 1 19 13.1 13.1
US
HNI Corp
NYSE:HNI
3.1B USD 1.2 21.9 10.3 15
FR
Societe BIC SA
PAR:BB
2.2B EUR 0.8 8.7 3.8 5.4
JP
Kokuyo Co Ltd
TSE:7984
391.7B JPY 1.1 17.7 8.4 11
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Interface Inc
NASDAQ:TILE
1.7B USD 1.3 15.1 9 11.4
US
Pitney Bowes Inc
NYSE:PBI
1.7B USD 0.9 21.3 9.6 13.9
JP
Okamura Corp
TSE:7994
222B JPY 0.7 10.3 7 9.2
US
MillerKnoll Inc
NASDAQ:MLKN
1.3B USD 0.4 -52 13.8 32.9
JP
Pilot Corp
TSE:7846
181.3B JPY 1.4 13.1 6 8
P/E Multiple
Earnings Growth PEG
US
MSA Safety Inc
NYSE:MSA
Average P/E: 17.1
24
9%
2.7
CN
Shanghai M&G Stationery Inc
SSE:603899
19
8%
2.4
US
HNI Corp
NYSE:HNI
21.9
16%
1.4
FR
Societe BIC SA
PAR:BB
8.7
3%
2.9
JP
Kokuyo Co Ltd
TSE:7984
17.7
6%
2.9
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Interface Inc
NASDAQ:TILE
15.1
16%
0.9
US
Pitney Bowes Inc
NYSE:PBI
21.3
N/A N/A
JP
Okamura Corp
TSE:7994
10.3
6%
1.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -52 N/A N/A
JP
Pilot Corp
TSE:7846
13.1
7%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
MSA Safety Inc
NYSE:MSA
Average EV/EBITDA: 9.6
15.5
5%
3.1
CN
Shanghai M&G Stationery Inc
SSE:603899
13.1
15%
0.9
US
HNI Corp
NYSE:HNI
10.3
21%
0.5
FR
Societe BIC SA
PAR:BB
3.8
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8.4
11%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Interface Inc
NASDAQ:TILE
9
12%
0.7
US
Pitney Bowes Inc
NYSE:PBI
9.6
31%
0.3
JP
Okamura Corp
TSE:7994
7
10%
0.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
13.8
N/A N/A
JP
Pilot Corp
TSE:7846
6
8%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
MSA Safety Inc
NYSE:MSA
Average EV/EBIT: 13.8
18.2
6%
3
CN
Shanghai M&G Stationery Inc
SSE:603899
13.1
7%
1.9
US
HNI Corp
NYSE:HNI
15
11%
1.4
FR
Societe BIC SA
PAR:BB
5.4
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
11
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Interface Inc
NASDAQ:TILE
11.4
16%
0.7
US
Pitney Bowes Inc
NYSE:PBI
13.9
46%
0.3
JP
Okamura Corp
TSE:7994
9.2
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
32.9
N/A N/A
JP
Pilot Corp
TSE:7846
8
N/A N/A