The Discounted Cash Flow (DCF) valuation of MSA Safety Inc (MSA) is 165.35 USD. With the latest stock price at 177.78 USD, the upside of MSA Safety Inc based on DCF is -7.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.9% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 116.34 - 287.02 | 165.35 |
| Upside | -34.6% - 61.4% | -7.0% |