Skip to content

Mine Safety Incorporated (MSA) — WACC Analysis

WACC Breakdown

Mine Safety Incorporated (MSA) has a weighted average cost of capital (WACC) of 8.5%. The cost of equity is 8.9%, derived from a beta of 0.79 and a risk-free rate of 5.2%. The after-tax cost of debt is 4.3%. The capital structure is 92.1% equity and 7.9% debt.

Interpretation

A WACC of 8.5% is moderate, reflecting the market's balanced risk assessment of Mine Safety Incorporated.

Investors can compare MSA's WACC of 8.5% against industry peers to gauge its relative financing costs. A beta of 0.79 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

MSA WACC: 8.50% for Mine Safety Incorporated

Current inputs imply a 8.86% cost of equity and a 5.42% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Mine Safety Incorporated Common Stock (MSA) WACC Results
Weighted Average Cost of Capital
8.50%
Cost of Equity
8.86%
Risk-Free Rate5.22%
Beta0.79
Market Risk Premium4.23%
Cost of Debt
4.28%
Pre-Tax Cost of Debt5.42%
Tax Rate21.00%
Tax Shield1.14%
Capital Structure
Equity: 92.13%($7020.86M)
Debt: 7.87%($599.74M)
Equity Component
8.16%
92.13% × 8.86%
Debt Component
0.34%
7.87% × 4.28%

Mine Safety Incorporated (MSA) WACC in context

Mine Safety Incorporated (MSA) currently screens with an estimated WACC of 8.50%. That blends a 8.86% cost of equity, a 5.42% pre-tax cost of debt, and a 92.13% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What MSA WACC implies

A 8.50% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates MSA

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.79 and equity accounts for 92.13% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.