MSA Safety Inc (MNESP)

Orthopedic, Prosthetic & Surgical Appliances & Supplies

Latest Price

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $7.09

Book value / share: $35.13

Formula: √(22.5 × EPS × BVPS)

Graham Number

$74.86

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

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

EPS: $7.09

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$106.35