MSA Safety Inc
NYSE:MSA

Watchlist Manager
MSA Safety Inc Logo
MSA Safety Inc
NYSE:MSA
Watchlist
Price: 154.32 USD -0.79%
Market Cap: 6B USD

Intrinsic Value

The intrinsic value of one MSA stock under the Base Case scenario is 152.56 USD. Compared to the current market price of 154.32 USD, MSA Safety Inc is Overvalued by 1%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MSA Intrinsic Value
152.56 USD
Overvaluation 1%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
MSA Safety Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about MSA?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is MSA valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for MSA Safety Inc.

Explain Valuation
Compare MSA to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about MSA?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
MSA Safety Inc

Current Assets 894.8m
Cash & Short-Term Investments 170m
Receivables 306.9m
Other Current Assets 417.8m
Non-Current Assets 1.7B
PP&E 336m
Intangibles 1B
Other Non-Current Assets 286.1m
Current Liabilities 290.3m
Accounts Payable 119.9m
Accrued Liabilities 162.2m
Other Current Liabilities 8.2m
Non-Current Liabilities 960.9m
Long-Term Debt 620.4m
Other Non-Current Liabilities 340.5m
Efficiency

Free Cash Flow Analysis
MSA Safety Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
MSA Safety Inc

Revenue
1.9B USD
Cost of Revenue
-997.4m USD
Gross Profit
866.2m USD
Operating Expenses
-472.7m USD
Operating Income
393.4m USD
Other Expenses
-113.5m USD
Net Income
279.9m USD
Fundamental Scores

MSA Profitability Score
Profitability Due Diligence

MSA Safety Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
ROIC is Increasing
Positive ROE
Positive 3Y Average ROE
60/100
Profitability
Score

MSA Safety Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

MSA Solvency Score
Solvency Due Diligence

MSA Safety Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Low D/E
Long-Term Solvency
68/100
Solvency
Score

MSA Safety Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MSA Price Targets Summary
MSA Safety Inc

Wall Street analysts forecast MSA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MSA is 191.15 USD with a low forecast of 185.84 USD and a high forecast of 204.75 USD.

Lowest
Price Target
185.84 USD
20% Upside
Average
Price Target
191.15 USD
24% Upside
Highest
Price Target
204.75 USD
33% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for MSA is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

MSA Insider Trading
Buy and sell transactions by insiders

MSA News

Other Videos
What is the Intrinsic Value of one MSA stock?

The intrinsic value of one MSA stock under the Base Case scenario is 152.56 USD.

Is MSA stock undervalued or overvalued?

Compared to the current market price of 154.32 USD, MSA Safety Inc is Overvalued by 1%.

Back to Top