
MSA Safety Inc
NYSE:MSA

Intrinsic Value
The intrinsic value of one
MSA
stock under the Base Case scenario is
146.18
USD.
Compared to the current market price of 144.08 USD,
MSA Safety Inc
is
Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
MSA Safety Inc
Fundamental Analysis


Revenue & Expenses Breakdown
MSA Safety Inc
Balance Sheet Decomposition
MSA Safety Inc
Current Assets | 803m |
Cash & Short-Term Investments | 164.6m |
Receivables | 279.2m |
Other Current Assets | 359.3m |
Non-Current Assets | 1.4B |
PP&E | 267.9m |
Intangibles | 867.3m |
Other Non-Current Assets | 267.5m |
Free Cash Flow Analysis
MSA Safety Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
MSA Safety Inc
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-947.7m
USD
|
Gross Profit
|
860.4m
USD
|
Operating Expenses
|
-455.3m
USD
|
Operating Income
|
405.1m
USD
|
Other Expenses
|
-120.2m
USD
|
Net Income
|
284.9m
USD
|
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.

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 69/100. The higher the solvency score, the more solvent the company is.

Score
MSA Safety Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSA Price Targets Summary
MSA Safety Inc
According to Wall Street analysts, the average 1-year price target for
MSA
is 189.47 USD
with a low forecast of 176.75 USD and a high forecast of 210 USD.
Dividends
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?
The intrinsic value of one
MSA
stock under the Base Case scenario is
146.18
USD.
Compared to the current market price of 144.08 USD,
MSA Safety Inc
is
Undervalued by 1%.