image
Industrials - Security & Protection Services - NYSE - US
$ 130.21
-2.94 %
$ 5.11 B
Market Cap
18.08
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MSA stock under the worst case scenario is HIDDEN Compared to the current market price of 130 USD, MSA Safety Incorporated is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MSA stock under the base case scenario is HIDDEN Compared to the current market price of 130 USD, MSA Safety Incorporated is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MSA stock under the best case scenario is HIDDEN Compared to the current market price of 130 USD, MSA Safety Incorporated is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MSA

image
$180.0$180.0$175.0$175.0$170.0$170.0$165.0$165.0$160.0$160.0$155.0$155.0$150.0$150.0$145.0$145.0$140.0$140.0$135.0$135.0$130.0$130.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
1.81 B REVENUE
1.15%
389 M OPERATING INCOME
68.24%
285 M NET INCOME
386.43%
296 M OPERATING CASH FLOW
219.23%
-53.8 M INVESTING CASH FLOW
-34.55%
-209 M FINANCING CASH FLOW
-299.38%
500 M REVENUE
15.49%
118 M OPERATING INCOME
28.61%
87.9 M NET INCOME
31.96%
108 M OPERATING CASH FLOW
27.96%
-14 M INVESTING CASH FLOW
1.45%
-72.5 M FINANCING CASH FLOW
-5.94%
Balance Sheet MSA Safety Incorporated
image
Current Assets 803 M
Cash & Short-Term Investments 165 M
Receivables 0
Other Current Assets 638 M
Non-Current Assets 1.4 B
Long-Term Investments 0
PP&E 268 M
Other Non-Current Assets 1.13 B
7.46 %28.95 %12.15 %51.45 %Total Assets$2.2b
Current Liabilities 288 M
Accounts Payable 108 M
Short-Term Debt 26.4 M
Other Current Liabilities 154 M
Non-Current Liabilities 774 M
Long-Term Debt 46 M
Other Non-Current Liabilities 728 M
10.18 %14.45 %4.33 %68.56 %Total Liabilities$1.1b
EFFICIENCY
Earnings Waterfall MSA Safety Incorporated
image
Revenue 1.81 B
Cost Of Revenue 948 M
Gross Profit 860 M
Operating Expenses 471 M
Operating Income 389 M
Other Expenses 104 M
Net Income 285 M
2b2b2b2b2b2b1b1b1b1b1b1b800m800m600m600m400m400m200m200m002b(948m)860m(471m)389m(104m)285mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
47.59% GROSS MARGIN
47.59%
21.52% OPERATING MARGIN
21.52%
15.76% NET MARGIN
15.76%
24.92% ROE
24.92%
12.92% ROA
12.92%
15.21% ROIC
15.21%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis MSA Safety Incorporated
image
250m250m200m200m150m150m100m100m50m50m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 285 M
Depreciation & Amortization 64.3 M
Capital Expenditures -54.2 M
Stock-Based Compensation 18.2 M
Change in Working Capital -59.4 M
Others -71 M
Free Cash Flow 242 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets MSA Safety Incorporated
image
Wall Street analysts predict an average 1-year price target for MSA of $188 , with forecasts ranging from a low of $152 to a high of $200 .
MSA Lowest Price Target Wall Street Target
152 USD 16.73%
MSA Average Price Target Wall Street Target
188 USD 44.69%
MSA Highest Price Target Wall Street Target
200 USD 53.60%
Price
Max Price Target
Min Price Target
Average Price Target
200200190190180180170170160160150150140140130130May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.31% DIVIDEND YIELD
0.51 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.002.001.801.801.601.601.401.401.201.201.001.000.800.800.600.600.400.400.200.200.000.000.310.320.330.350.380.420.430.440.460.470.510.320.330.350.380.420.430.440.460.470.510.320.330.350.380.420.430.440.460.470.510.321.270.321.300.331.360.351.460.381.600.421.700.431.740.441.800.461.860.471.960.511.022015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership MSA Safety Incorporated
image
Sold
0-3 MONTHS
114 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
1.88 M USD 1
9-12 MONTHS
2.04 M USD 1
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
BioArctic receives Orphan Drug Designation for exidavnemab the US STOCKHOLM , March 17, 2025 /PRNewswire/ -- BioArctic AB (publ) (Nasdaq Stockholm: BIOA B) announced today that the US FDA Office of Orphan Products Development (OOPD) has granted orphan drug designation (ODD) to exidavnemab for the treatment of Multiple System Atrophy (MSA), providing incentives for the development of treatments for rare diseases with a high medical need. Multiple System Atrophy (MSA) is a rapidly progressive and fatal rare disease affecting the central and autonomic nervous systems. prnewswire.com - 4 weeks ago
MSA Safety CFO Lee McChesney Resigns to Accept New Opportunity; Elyse Brody Appointed Interim CFO PITTSBURGH , March 13, 2025 /PRNewswire/ --  MSA Safety Incorporated (NYSE: MSA) today announced it has accepted the resignation of its Chief Financial Officer, Lee B. McChesney, effective March 21, 2025. prnewswire.com - 1 month ago
MSA Safety Incorporated (MSA) Q4 2024 Earnings Call Transcript MSA Safety Incorporated (NYSE:MSA ) Q4 2024 Earnings Conference Call February 13, 2025 10:00 AM ET Company Participants Larry De Maria - Executive Director of IR Steven Blanco - President and CEO Lee McChesney - SVP and CFO Conference Call Participants Ross Sparenblek - William Blair Saree Boroditsky - Jefferies Jeff Van Sinderen - B. Riley FBR Operator Good day, and welcome to the MSA Safety Fourth Quarter and Full Year 2024 Earnings Conference Call. seekingalpha.com - 2 months ago
MSA Safety (MSA) Tops Q4 Earnings Estimates MSA Safety (MSA) came out with quarterly earnings of $2.25 per share, beating the Zacks Consensus Estimate of $2.22 per share. This compares to earnings of $2.06 per share a year ago. zacks.com - 2 months ago
MSA Safety Announces Fourth Quarter and Full Year 2024 Results Fourth Quarter 2024 Highlights Achieved net sales of $500 million, a 1% GAAP increase and 2% organic(a) increase year-over-year Generated GAAP operating income of $118 million, or 23.5% of sales, and adjusted operating income of $120 million, or 24.0% of sales Recorded GAAP net income of $88 million, or $2.22 per diluted share, and adjusted earnings of $89 million, or $2.25 per diluted share Invested $14 million for capital expenditures, repaid $43 million of debt, returned $20 million to shareholders through dividends and repurchased $10 million of common stock Full Year 2024 Highlights Achieved net sales of $1.8 billion, a 1% GAAP increase and 2% organic increase year-over-year Generated GAAP operating income of $389 million, or 21.5% of sales, and adjusted operating income of $414 million, or 22.9% of sales Recorded GAAP earnings of $285 million, or $7.21 per diluted share, and adjusted earnings of $305 million, or $7.70 per diluted share Invested $54 million for capital expenditures, repaid $94 million of debt, returned $79 million to shareholders through dividends and repurchased $30 million of common stock Improved strong financial position with net leverage of 0.7x and ample liquidity PITTSBURGH , Feb. 12, 2025 /PRNewswire/ -- Global safety equipment and solutions provider MSA Safety Incorporated (NYSE: MSA) today reported financial results for the fourth quarter and year ended December 31, 2024. (a)  Definition of organic revenue growth provided on the bottom of page eight. prnewswire.com - 2 months ago
MSA Safety Showcasing Automatic Leak Detection and Monitoring Expertise at AHR Expo MSA to Feature FieldServer Gateways Designed to Enhance Network Protocol Connectivity  PITTSBURGH , Feb. 6, 2025 /PRNewswire/ -- The spotlight on refrigerant leak detection, monitoring and reporting has never been brighter as the HVAC and refrigeration (HVAC-R) industry navigates regulatory changes in their market. To help HVAC-R businesses address these changes, MSA Safety, Inc. (NYSE: MSA) will be showcasing its leak detection and monitoring management solution capabilities at next week's AHR Expo in Orlando, Florida, February 10th through 12th. prnewswire.com - 2 months ago
MSA Safety Schedules Fourth Quarter and Full Year 2024 Earnings Conference Call PITTSBURGH , Feb. 3, 2025 /PRNewswire/ -- MSA Safety Incorporated (NYSE: MSA), a global leader in the development of advanced safety products and solutions that protect people and facility infrastructures, today announced that it will host the company's fourth quarter and full year 2024 earnings conference call on Thursday, February 13, 2025, at 10:00 a.m. Eastern Time. prnewswire.com - 2 months ago
Appendix 4C – Q2 FY25 Quarterly Cash Flow Report Highlights Topline data for ATH434-201 randomized, double-blind Phase 2 clinical trial on track for expected release by early February 2025 ATH434-201 trial in early-stage MSA completed in November 2024 Positive interim data presented at MDS from the ATH434-202 Phase 2 trial in advanced MSA Multiple data presentations and publications showing the potential for ATH434 to modify disease progression in neurodegenerative conditions Cash balance on 31 December 2024 of A$4.54 m MELBOURNE, Australia and SAN FRANCISCO, Jan. 24, 2025 (GLOBE NEWSWIRE) -- Alterity Therapeutics (ASX: ATH, NASDAQ: ATHE) (“Alterity” or “the Company”), a biotechnology company dedicated to developing disease modifying treatments for neurodegenerative diseases, today released its Appendix 4C Quarterly Cash Flow Report and update on company activities for the quarter ending 31 December 2024 (Q2 FY25). “The second fiscal quarter of this year was extremely productive for Alterity and highlighted the tremendous potential of our lead asset, ATH434, as a promising therapy to treat a variety of neurodegenerative diseases,” said, David Stamler, M.D. globenewswire.com - 2 months ago
2 Magnificent Dividend Kings Down 19% and 32% to Buy in 2025 Today's Dividends Kings are a who's-who of the most successful dividend growth stocks of our time. This list consists of about 50 publicly traded companies that have increased their dividend payments annually for a minimum of half a century. fool.com - 2 months ago
7 A-Rated Dividend Aristocrat Bargains With Big Upside Potential In 2025 Seven Dividend Aristocrats are trading at 52-week lows, but if they return to their historical fair value, they could offer a 34% upside potential in 2025. These aristocrats have strong fundamentals, including a 2.1% yield, A-credit ratings, and an average 41-year dividend growth streak. Historically, these stocks have outperformed the S&P 500 with lower volatility, delivering consistent returns and robust income growth. seekingalpha.com - 2 months ago
Will MSA Safety (MSA) Beat Estimates Again in Its Next Earnings Report? MSA Safety (MSA) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report. zacks.com - 3 months ago
MSA Safety Declares Quarterly Dividend PITTSBURGH , Jan. 15, 2025 /PRNewswire/ -- The Board of Directors of MSA Safety Incorporated (NYSE: MSA) today declared a first quarter dividend of $0.51 per share on common stock, payable March 10, 2025, to shareholders of record on February 14, 2025. The Board also declared a dividend of $0.5625 per share on preferred stock, payable March 1, 2025, to shareholders of record on February 14, 2025. prnewswire.com - 3 months ago
8. Profile Summary

MSA Safety Incorporated MSA

image
COUNTRY US
INDUSTRY Security & Protection Services
MARKET CAP $ 5.11 B
Dividend Yield 0.31%
Description 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.
Contact 1000 Cranberry Woods Drive, Cranberry Township, PA, 16066-5207 https://www.msasafety.com
IPO Date Feb. 22, 1973
Employees 5200
Officers Mr. Steven C. Blanco Sr. President, Chief Executive Officer & Director