Three independent discounted-cash-flow-style models value Mine Safety Incorporated every trading day. 0 of 3 currently price MSA above its market price.
| Free Cash Flow model | $42.88 |
| Excess Profit model | $45.46 |
| Residual Earnings model | $13.69 |
| Dividend Discount model | $39.20 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +15.1% |
| Net debt / EBITDA | 1.6× |
| Gross margin | +46.5% |
| Revenue CAGR | +10.2% |
| Cash conversion | 1.3× |
| Dividend yield | +1.2% |
| Buyback yield | +0.2% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open MSA in StockKitty