As of 2024-07-27, the Intrinsic Value of MSA Safety Inc (MSA) is
235.09 USD. This MSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 189.58 USD, the upside of MSA Safety Inc is
%.
The range of the Intrinsic Value is 131.07 - 1,056.62 USD
235.09 USD
Intrinsic Value
MSA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
131.07 - 1,056.62 |
235.09 |
24.0% |
| DCF (Growth 10y) |
156.86 - 1,173.24 |
272.10 |
43.5% |
| DCF (EBITDA 5y) |
96.93 - 152.80 |
119.88 |
-36.8% |
| DCF (EBITDA 10y) |
125.10 - 205.04 |
157.46 |
-16.9% |
| Fair Value |
169.38 - 169.38 |
169.38 |
-10.65% |
| P/E |
73.75 - 147.70 |
99.84 |
-47.3% |
| EV/EBITDA |
83.98 - 135.87 |
117.52 |
-38.0% |
| EPV |
53.04 - 90.78 |
71.91 |
-62.1% |
| DDM - Stable |
71.88 - 623.28 |
347.58 |
83.3% |
| DDM - Multi |
93.54 - 631.09 |
162.97 |
-14.0% |
MSA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,469.45 |
| Beta |
0.61 |
| Outstanding shares (mil) |
39.40 |
| Enterprise Value (mil) |
7,917.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.79% |
| Cost of Debt |
4.72% |
| WACC |
7.47% |