US · MSA
MSA Safety Incorporated
- Sector
- Industrials · Security & Protection Services
- Headquarters
- Cranberry Township, PA 16066-5207
- Website
- msasafety.com
Price · as of 2025-12-31
$165.79
Market cap 7.65B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $157.78 | -4.83% |
| Intrinsic Value(DCF) | $83.35 | -49.73% |
| Graham-Dodd Method(GD) | $20.27 | -87.77% |
| Graham Formula(GF) | $82.32 | -50.35% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $29.65 | $37.27 | $0.00 | $0.00 | $41.51 |
| 2012 | $39.25 | $44.40 | $0.01 | $0.00 | $19.68 |
| 2013 | $44.15 | $56.09 | $0.13 | $2.54 | $19.92 |
| 2014 | $40.23 | $50.34 | $1.05 | $1.21 | $23.93 |
| 2015 | $40.26 | $54.24 | $0.00 | $0.00 | $15.07 |
| 2016 | $61.03 | $51.79 | $1.16 | $0.00 | $23.71 |
| 2017 | $78.30 | $57.42 | $0.00 | $0.00 | $8.32 |
| 2018 | $93.64 | $72.19 | $0.06 | $0.00 | $67.79 |
| 2019 | $120.21 | $97.65 | $1.67 | $0.68 | $39.95 |
| 2020 | $155.08 | $96.66 | $0.00 | $0.45 | $14.35 |
| 2021 | $121.84 | $74.54 | $0.00 | $0.00 | $6.41 |
| 2022 | $128.50 | $78.30 | $0.47 | $3.28 | $77.52 |
| 2023 | $181.50 | $119.47 | $23.59 | $0.00 | $36.35 |
| 2024 | $156.04 | $105.76 | $25.41 | $19.46 | $67.17 |
| 2025 | $198.18 | $157.78 | $7.82 | $20.27 | $82.32 |
AI valuation
Our deep-learning model estimates MSA Safety Incorporated's (MSA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $157.78
- Current price
- $165.79
- AI upside
- -4.83%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$83.35
-49.73% upside
Graham-Dodd
$20.27
-87.77% upside
Graham Formula
$82.32
-50.35% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MSA | MSA Safety Incorporated | $165.79 | 7.65B | -5% | -50% | -88% | -50% | 27.86 | 5.69 | 4.15 | 17.39 | — | 23.11 | 46.46% | 21.44% | 14.88% | 22.22% | 18.21% | 11.72% | 0.46 | 12.64 | 3.01 | 1.63 | 0.98 | -166.00% | 369.00% | 2197.00% | 3.80% | 1.26 | 17.58% | 1.06% | 29.50% | 2.22% | 20.48 | 27.87 | 4.39 | 6.30 |
| ADT | ADT Inc. | $8.02 | 6.14B | +396% | -51% | — | -9% | 13.65 | 1.80 | 1.40 | 5.15 | 163.83 | -1.15 | 50.71% | 25.15% | 10.23% | 13.20% | 8.14% | 3.13% | 2.05 | 2.79 | 0.80 | 0.49 | 2.71 | 833.00% | 528.00% | 10228.00% | 25.16% | 1.49 | 14.95% | 2.66% | 36.40% | 9.34% | 11.72 | 8.39 | 2.95 | 0.58 |
| BCO | The Brink's Company | $116.77 | 4.85B | -34% | -57% | — | -45% | 25.09 | 12.95 | 1.00 | 12.27 | 66.96 | -3.53 | 25.81% | 11.13% | 4.00% | 70.99% | 11.45% | 3.01% | 10.71 | 2.38 | 1.51 | 1.13 | 4.09 | 3747.00% | 497.00% | 11445.00% | 8.28% | 0.29 | 14.34% | 0.80% | 20.10% | 8.99% | 13.51 | 18.12 | 1.50 | 1.67 |
| FBIN | Fortune Brands Innovation… | $54.34 | 6.53B | -9% | -61% | -99% | -77% | 21.24 | 2.66 | 1.42 | 12.41 | — | -7.47 | 44.83% | 11.56% | 6.69% | 12.42% | 7.99% | 4.57% | 1.07 | 4.48 | 1.84 | 0.73 | 3.28 | -3413.00% | -316.00% | -2270.00% | 5.78% | 0.45 | 7.69% | 1.90% | 40.40% | 8.39% | 16.72 | 23.52 | 1.93 | 2.03 |
| FCN | FTI Consulting, Inc. | $164.42 | 5.32B | +12% | -60% | -64% | -45% | 19.06 | 2.98 | 1.36 | 12.43 | 215.78 | 10.82 | 32.13% | 10.27% | 7.15% | 13.57% | 14.57% | 7.64% | 0.34 | 18.18 | 1.56 | 1.43 | 0.73 | 883.00% | 244.00% | -6063.00% | 3.03% | 0.16 | 8.03% | 0.00% | 0.00% | 16.63% | 14.11 | 35.05 | 1.45 | 4.15 |
| GATX | GATX Corporation | $184.17 | 6.57B | -17% | -47% | -55% | -12% | 20.26 | 2.41 | 3.82 | 14.66 | 117.60 | 2.53 | 48.58% | 30.69% | 19.15% | 12.63% | 4.27% | 2.14% | 4.66 | 1.27 | 1.27 | 1.27 | 7.93 | 1722.00% | 977.00% | -3625.00% | -10.30% | 0.16 | -6.51% | 1.35% | 27.40% | 5.09% | 27.07 | -21.15 | 8.31 | 0.80 |
| GTES | Gates Industrial Corporat… | $27.57 | 7.12B | +39% | -60% | -65% | -68% | 28.75 | 2.17 | 2.10 | 12.03 | 96.70 | 67.93 | 40.49% | 15.34% | 7.30% | 7.91% | 8.74% | 3.61% | 0.75 | 3.55 | 3.37 | 2.12 | 2.29 | 2973.00% | 103.00% | 3656.00% | 5.60% | 0.65 | 8.22% | 0.00% | 0.00% | 3.01% | 16.89 | 22.04 | 2.59 | 2.59 |
| KEX | Kirby Corporation | $129.80 | 7.04B | -23% | -59% | -35% | -46% | 20.84 | 2.19 | 2.20 | 11.04 | 72.05 | 2.54 | 26.26% | 14.61% | 10.54% | 10.56% | 8.29% | 5.98% | 0.39 | 10.61 | 1.53 | 0.88 | 1.57 | 2892.00% | 301.00% | -196.00% | 5.48% | 0.95 | 9.07% | 0.00% | 0.00% | 4.78% | 17.56 | 21.27 | 2.57 | 3.35 |
| MIDD | The Middleby Corporation | $168.86 | 8.51B | +9% | -61% | -64% | -80% | 20.18 | 2.38 | 2.23 | 13.15 | 305.14 | -17.61 | 37.94% | 16.93% | 11.06% | 12.44% | 8.84% | 6.04% | 0.69 | 7.11 | 2.81 | 1.61 | 2.30 | 661.00% | -400.00% | 1766.00% | 7.37% | 0.83 | 11.58% | 0.00% | 0.00% | 5.72% | 15.97 | 16.43 | 2.70 | 3.33 |
| REZI | Resideo Technologies, Inc… | $38.70 | 5.79B | -12% | -60% | — | — | -10.83 | 1.96 | 0.76 | -64.66 | — | -4.48 | 29.39% | 8.12% | -7.05% | -16.93% | 12.05% | -6.34% | 1.09 | 4.50 | 1.91 | 0.99 | -19.73 | -71803.00% | 1052.00% | -44423.00% | -21.96% | -0.65 | -24.88% | 0.61% | -6.60% | 1.12% | 13.53 | -6.55 | 1.10 | 2.03 |
About MSA Safety Incorporated
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.
- CEO
- Steven C. Blanco
- Employees
- 5K
- Beta
- 0.97
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($83.35 ÷ $165.79) − 1 = -49.73% (DCF, example).