DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

MSA Safety Incorporated (MSA)

Industrials | Security & Protection Services

Today's Price

$177.25

Today's Fair Value

$268.03 +51.22%

Margin of Safety

+33.87%

Projected Value (5Y)

$431.67 +143.54%

Dividends Paid (5Y)

$11.92

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.28% | CAGR (5y): 18.51%

Diluted Shares Growth Rate

Regression: 0.42% | CAGR (5y): 0.03%

Dividend Growth Rate

Regression: 4.58% | CAGR (5y): 4.23%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 21.47x)

Discount Rate