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

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 23.1).

Valuation inputs: P/E 23.1, earnings yield +4.3%, momentum +0.7%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +20.4%, ROIC +13.5%).

Profitability stack: net margin +14.9%, ROE +20.4%, ROIC +13.5%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile looks controlled across current risk inputs.

Risk factors: liabilities/assets +46.5%, momentum +0.7%, net margin +14.9%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

msa

MSA Safety Incorporated Market vs Earnings Trajectory

MSA ยท NYSE

Loading price and EPS data...

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
3Y+55.0%
5Y+123.0%
10Y+190.0%
3Y+23.0%
5Y+39.0%
10Y+63.0%
3Y+55.0%
5Y+125.0%
10Y+203.0%
3Y+131.0%
5Y+76.0%
10Y+170.0%
3Y+160.0%
5Y+87.0%
10Y+170.0%
3Y+7.0%
5Y+33.0%
10Y+89.0%
MSA Safety Incorporated

MSA Safety Incorporated Profit Bridge

MSA ยท NYSE
Revenue1.87B
Cost of Goods Sold (1.00B)
Gross Profit871.11M
Operating Expenses (469.13M)
Operating Income401.98M
Interest Expense (31.80M)
Other Income/Expense-35.59M
Pretax Income366.40M
Income Tax (87.47M)
Net Income278.92M
Net Income
278.92M

Profitability Analysis

Gross Margin

46.5%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

21.4%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

14.9%

Strong net margins indicate efficient operations and favorable tax/interest management.

Effective Tax Rate

23.9%

Moderate tax rate typical for most corporations. Represents standard tax burden on profits.

Profitability Insight

Room for improvement: Moderate profitability with opportunities to enhance margins through better cost management or pricing strategy.

46.46%
Gross Profit Margin
-2%
3Y+5.0%
5Y+5.0%
10Y+2.0%
21.44%
Operating Profit Margin
3Y+37.0%
5Y+68.0%
10Y+53.0%
14.88%
Net Profit Margin
-6%
3Y+27.0%
5Y+62.0%
10Y+86.0%
20.40%
Return on Equity
-18%
3Y+5.0%
5Y+38.0%
10Y+25.0%
10.92%
Return on Assets
-15%
3Y+44.0%
5Y+69.0%
10Y+61.0%
13.46%
Return on Invested Capital
-12%
3Y+52.0%
5Y+71.0%
10Y+57.0%
MSA

MSA Safety Incorporated Cash Conversion Engine

MSA ยท NYSE
Net Income278.92M
Depreciation & Amortization71.59M
Stock-Based Compensation0.00
Change in Working Capital6.91M
Others6.44M
Capital Expenditures-68.44M
Free Cash Flow295.43M

Cash Flow Quality Analysis

FCF Conversion Rate

105.9%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

18.8%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+22.0%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

+$6.91M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Exceptional cash generation: High-quality earnings converting to growing free cash flow. The company demonstrates strong pricing power, efficient operations, and disciplined capital allocation.

msa

MSA Safety Incorporated Funding & Solvency Profile

MSA ยท NYSE
Cash & Cash Equivalents180.16M
Net Receivables325.01M
Inventory352.31M
Other Current Assets34.19M
Total Current Assets892 M
Property, Plant & Equipment278.06M
Goodwill & Intangible Assets1.02B
Long-Term Investments0.00
Other Non-Current Assets374.83M
Total Non-Current Assets653 M
Total Assets
2.56B

Financial Health Analysis

Current Ratio

3.17x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

0.89x

Balanced capital structure with moderate leverage. Equity exceeds debt, suggesting healthy financial stability.

Working Capital

610 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

35% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Strong financial foundation: Excellent liquidity combined with conservative leverage suggests the company is well-positioned to weather economic uncertainties and fund growth opportunities.

msa

MSA Safety Incorporated Street Expectations Map

MSA ยท NYSE

Wall Street analysts project that MSA stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 222.33, with estimates ranging from a low of 197.00 to a high of 235.00.

Lowest Target
197.00
19.69%
Consensus Target
222.33
35.08%
Highest Target
235.00
42.78%

The consensus 1-year price target stands at 222.33, with estimates ranging from a low of 197.00 to a high of 235.00.

Analyst Consensus Analysis

Upside Potential

+35.1%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

17.1% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

msa

MSA Safety Incorporated Insider Positioning

MSA ยท NYSE

During the last 12 months, insiders have sold $1.19M worth of MSA shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

1.1K

223.83K

Net Activity

-224K

-$224K

6-9 Months

Bought

0

0.00

Sold

5.7K

970.82K

Net Activity

-971K

-$971K

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

1
SSL

Sciullo Stephanie L

Officer: President

5.4K sharesโ€ข2 transactions

$917K

2
BJD

Buck Jonathan D.

Officer: Chief Accounting Officer

1.4K sharesโ€ข2 transactions

$277K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $1.19M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Insider Participation

High Selling

2 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

0.00%
Dividend Yield
-100%
3Y-100.0%
5Y-100.0%
10Y-100.0%
ย 

msa Dividend History

MSA
10Y CAGR +5%
Latest $0.54
Annual $2.66
5 year growth trend
Last Period: +2%