MSA
MSA Safety Inc
Price:  
189.75 
USD
Volume:  
143,336.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSA Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of MSA Safety Inc (MSA) is 186.12 USD. This MSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 189.75 USD, the upside of MSA Safety Inc is %.

The range of the Intrinsic Value is 125.78 - 357.28 USD

189.75 USD
Stock Price
186.12 USD
Intrinsic Value
Intrinsic Value Details

MSA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 125.78 - 357.28 186.12 -1.9%
DCF (Growth 10y) 150.45 - 396.89 215.19 13.4%
DCF (EBITDA 5y) 92.01 - 144.61 104.53 -44.9%
DCF (EBITDA 10y) 119.40 - 183.57 137.07 -27.8%
Fair Value 169.64 - 169.64 169.64 -10.60%
P/E 69.40 - 152.14 100.92 -46.8%
EV/EBITDA 78.94 - 139.11 105.49 -44.4%
EPV 51.46 - 70.12 60.79 -68.0%
DDM - Stable 69.20 - 237.25 153.22 -19.2%
DDM - Multi 89.71 - 234.42 129.22 -31.9%

MSA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,464.77
Beta 0.75
Outstanding shares (mil) 39.34
Enterprise Value (mil) 7,912.59
Market risk premium 4.60%
Cost of Equity 8.72%
Cost of Debt 4.72%
WACC 8.33%