← Scroll for more →
MSA Safety Inc (MSA)
Orthopedic, Prosthetic & Surgical Appliances & Supplies
Latest Price
$177.88
TTM P/E
22.10
Normalized P/E
38.23
Div Yield
1.20%
Book Value
36.22
P/B Ratio
4.91
Valuation metrics
adjust assumptions →EPS: $7.09
Book value / share: $35.13
Formula: √(22.5 × EPS × BVPS)
Graham Number
$74.86
58% downside
Norm. op. income: $231M (median of 7yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$33.87
81% downside
Base FCF: $155M (median of recent 5yr)
Growth: 10%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$89.55
50% downside
EPS: $7.09
Target P/E: 38×
Formula: EPS × P/E
P/E Fair Value
$269.42
+51% upside
Institutional Ownership
84.4% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 3.33M | $581.0M | 8.63% | +80.0K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 1.83M | $319.0M | 4.74% | -13.6K | 2026-06-30 |
| Ruane, Cunniff & Goldfarb L.P. | 1.72M | $300.0M | 4.46% | -54.9K | 2026-06-30 |
| Vanguard Capital Management LLC | 1.71M | $298.0M | 4.43% | +5.1K | 2026-06-30 |
| State Street Corp | 1.63M | $283.0M | 4.21% | +87.8K | 2026-06-30 |
| JPMorgan Chase & Co | 796.8K | $137.0M | 2.06% | -166.0K | 2026-06-30 |
| Dimensional Fund Advisors LP | 773.7K | $135.0M | 2.00% | +15.4K | 2026-06-30 |
| Geode Capital Management, LLC | 691.8K | $120.0M | 1.79% | -251 | 2026-06-30 |
| M&G PLC | 690.3K | $120.0M | 1.79% | -7.7K | 2026-06-30 |
| Bank of New York Mellon Corp | 672.8K | $117.0M | 1.74% | -24.4K | 2026-06-30 |