Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
MSA Safety Inc
Bear Case (25th pct.)
-47.8% vs price
Base Case (Median)
-35.4% vs price
Bull Case (75th pct.)
-8.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $117.06 | -35.4% | High (40%) |
| PE Comparable | $180.53 | -0.4% | Medium (25%) |
| Growth Trajectory DCF | $160.13 | -11.6% | Medium (20%) |
| Graham Number | $80.02 | -55.8% | Medium (40%) |
| EV/EBITDA | $109.33 | -39.7% | Medium (20%) |
| EV/FCF | $171.16 | -5.6% | Medium (20%) |
| Earnings Power Value | $78.04 | -56.9% | Medium (50%) |
Based on 7 out of 7 methods, MSA appears overvalued at the current price of $181.23. The base case fair value of $117.06 implies 35.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.