MSA Safety Incorporated

MSA Safety Incorporated

MSAยทNYSE

$164.59

+0.68%
IndustrialsSecurity & Protection Services

MSA Safety Incorporated develops, manufactures, and supplies safety products that protect people and facility infrastructures in the oil, gas, petrochemical, fire service, construction, industrial manufacturing applications, utilities, military, and mining industries in North America, Latin America, and internationally. The company's core product offerings include permanently installed fixed gas and flame detection instruments, such as permanently installed gas detection monitoring systems, and flame detectors and open-path infrared gas detectors, as well as replacement components and related services to detect the presence or absence of various gases in the air. Its core product offerings also comprise breathing apparatus products, such as self-contained breathing apparatus; hand-held portable gas detection instruments; industrial head protection products; firefighter helmets and protective apparel; and fall protection equipment, including confined space equipment, harnesses, lanyards, and self-retracting lifelines, as well as engineered systems. In addition, the company offers air-purifying respirators, eye and face protection products, ballistic helmets, and gas masks. It serves distributors and end-users through indirect and direct sales channels. The company offers its product under the V-Gard, Cairns, and Gallet brand names. MSA Safety Incorporated was founded in 1914 and is based in Cranberry Township, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$6.35B
EPS7.1100
P/E Ratio23.15
Earnings Date07/29/2026
MSA Safety Incorporated

MSA Safety Incorporated Fair Value Envelope

MSA ยท NYSE

Our analysis suggests that MSA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $164.59, this represents a potential HIDDEN relative to our calculated worth for MSA Safety Incorporated.

Intrinsic Value
Current Price: $164.59

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$27.4B
+ Cash & Equivalents$165.1M
Firm Value$27.5B
- Debt$627.1M
Equity Value$26.9B
/ Shares Outstanding39,152,003B
DCF Value$687
UNDERVALUED BY 317%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$443.8M
$541.4M
$660.3M
$805.4M
$982.4M
$1.2B
$1.5B
$1.8B
$2.2B
$2.7B
Maintenance CapEx
-$16.7M
-$20.4M
-$24.8M
-$30.3M
-$37.0M
-$45.1M
-$55.0M
-$67.1M
-$81.8M
-$99.8M
Owner Earnings
$427.1M
$521.0M
$635.5M
$775.1M
$945.5M
$1.2B
$1.4B
$1.7B
$2.1B
$2.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$395.5M
$446.7M
$504.5M
$569.7M
$643.5M
$726.7M
$820.8M
$927.0M
$1.0B
$1.2B
Terminal Value represents 73.5% of Enterprise Value