Valuation Masco Corporation

Stocks

Market Closed - NYSE Other stock markets 01:30:02 11/07/2026 am IST			After hours 02:32:00 am
77.84 ^USD	+1.57%		76.04	-2.31%

03:21pm	Goldman Sachs Adjusts Price Target on Masco to $94 From $90	MT
23/06	Wells Fargo Adjusts Price Target on Masco to $85 From $82, Maintains Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,140	10,525	15,030	15,657	13,180	15,208	-	-
Change	-	-38.59%	42.8%	4.17%	-15.82%	15.38%	-	-
Enterprise Value (EV) ¹	19,173	13,224	17,344	17,971	15,480	17,750	17,744	17,489
Change	-	-31.03%	31.15%	3.61%	-13.86%	14.66%	-0.04%	-1.43%
P/E	43.3x	12.9x	16.7x	19.3x	16.4x	18.2x	16.3x	14.9x
PBR	315x	-41.3x	154x	-300x	175x	-105x	-150x	451x
PEG	-	0x	1.6x	-2.98x	6.17x	2.06x	1.4x	1.54x
Capitalization / Revenue	2.05x	1.21x	1.89x	2x	1.74x	1.96x	1.9x	1.84x
EV / Revenue	2.29x	1.52x	2.18x	2.3x	2.05x	2.29x	2.22x	2.12x
EV / EBITDA	12x	8.85x	11.7x	11.8x	10.9x	12x	11.4x	10.6x
EV / EBIT	13.2x	9.76x	13x	13.1x	12.2x	13.5x	12.7x	11.8x
EV / FCF	23.9x	21.5x	14.8x	19.8x	17.9x	22.1x	19.9x	18.4x
FCF Yield	4.18%	4.66%	6.75%	5.05%	5.59%	4.52%	5.03%	5.43%
Dividend per Share ²	0.89	1.12	1.14	1.16	-	1.262	1.331	1.372
Rate of return	1.27%	2.4%	1.7%	1.6%	-	1.65%	1.74%	1.79%
EPS ²	1.62	3.63	4.02	3.76	3.86	4.201	4.696	5.149
Distribution rate	54.9%	30.9%	28.4%	30.9%	-	30%	28.3%	26.6%
Net sales ¹	8,375	8,680	7,967	7,828	7,562	7,768	8,009	8,254
EBITDA ¹	1,604	1,494	1,485	1,522	1,420	1,475	1,553	1,654
EBIT ¹	1,454	1,355	1,336	1,372	1,272	1,317	1,393	1,483
Net income ¹	410	844	908	822	810	839.4	905.9	972.1
Net Debt ¹	2,033	2,699	2,314	2,314	2,300	2,542	2,535	2,281
Reference price ²	70.22	46.67	66.98	72.57	63.46	76.64	76.64	76.64
Nbr of stocks (in thousands)	2,44,087	2,25,529	2,24,400	2,15,749	2,07,696	1,98,434	-	-
Announcement Date	08/02/22	09/02/23	08/02/24	11/02/25	10/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MASCO CORPORATION	18.24x	2.28x	12.04x	1.65%	1.52TCr
SAINT-GOBAIN	12.41x	0.98x	6.35x	3.16%	4.14TCr
ASSA ABLOY AB	21.68x	2.73x	13.44x	2.04%	3.83TCr
CARLISLE COMPANIES INCORPORATED	17.64x	3.01x	12.26x	1.4%	1.33TCr
QXO, INC.	-27.1x	1.3x	14.24x	-.--%	1.06TCr
AGC INC.	15.76x	0.83x	5.34x	3.24%	847.54Cr
TOTO LTD.	27.77x	1.6x	12.77x	1.49%	822.17Cr
BUILDERS FIRSTSOURCE, INC.	34.55x	0.83x	9.99x	-.--%	801.75Cr
ZURN ELKAY WATER SOLUTIONS CORPORATION	31.84x	4.31x	15.94x	0.97%	780.46Cr
SIMPSON MANUFACTURING CO., INC.	20.8x	3.07x	12.71x	0.63%	775.87Cr
Average	17.36x	2.09x	11.51x	1.46%	1.59TCr
Weighted average by Cap.	16.46x	2.00x	10.86x	1.92%