MSA Safety Inc (MSA)
Orthopedic, Prosthetic & Surgical Appliances & Supplies
Latest Price
$190.27
TTM P/E
25.68
Normalized P/E
44.62
Div Yield
1.11%
Book Value
34.79
P/B Ratio
5.47
Valuation metrics
adjust assumptions →EPS: $7.09
Book value / share: $35.13
Formula: √(22.5 × EPS × BVPS)
Graham Number
$74.86
61% 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
82% 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
53% downside
EPS: $7.09
Target P/E: 45×
Formula: EPS × P/E
P/E Fair Value
$319.05
+68% upside
Institutional Ownership
78.7% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 3.25M | $533.0M | 8.40% | +72.9K | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 1.84M | $302.0M | 4.76% | -- | 2026-03-31 |
| Ruane, Cunniff & Goldfarb L.P. | 1.78M | $291.0M | 4.59% | -35.4K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 1.70M | $279.0M | 4.40% | -- | 2026-03-31 |
| STATE STREET CORP | 1.54M | $252.0M | 3.97% | -61.9K | 2026-03-31 |
| APG Asset Management N.V. | 1.50M | $213.0M | 3.87% | -- | 2026-03-31 |
| DIMENSIONAL FUND ADVISORS LP | 758.3K | $124.0M | 1.96% | -6.3K | 2026-03-31 |
| M&G PLC | 698.0K | $114.0M | 1.80% | -30.7K | 2026-03-31 |
| Bank of New York Mellon Corp | 697.2K | $114.0M | 1.80% | -9.1K | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 692.0K | $113.0M | 1.79% | +35.2K | 2026-03-31 |