MSA Safety Inc (MSA)
Orthopedic, Prosthetic & Surgical Appliances & Supplies · Healthcare · $5.5B
Intrinsic Value (Consensus)
$160.72
Current Price
$141.80
Margin of Safety
+13.3%
13.3% Below Intrinsic Value
Value: $161
Price: $142
Valuation Model Estimates
Current Price: $141.80
DCF (Discounted Cash Flow)
$357.69
Graham Number
$58.62
Earnings Power Value
$68.83
Relative Value (P/E)
$141.80
Dividend Discount Model
$176.67
Consensus Value
$160.72
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.09
- EPS (Forward)
- $8.51
- Book Value
- $21.54
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 33.4%
- Debt/Equity
- 70%
- Revenue Growth
- 300.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance