|
Market Closed -
Other stock markets
|
After hours 05:22:35 am | |||
| 74.73 USD | +4.55% |
|
74.46 | -0.37% |
| 03/08 | Deutsche Bank Cuts Masco Price Target to $74 From $77, Maintains Hold Rating | MT |
| 30/07 | Citigroup Adjusts Masco Price Target to $77 From $79, Maintains Neutral Rating | MT |
Company Valuation: Masco Corporation
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 | 14,676 | - | - |
| Change | - | -38.59% | 42.8% | 4.17% | -15.82% | 11.35% | - | - |
| Enterprise Value (EV) 1 | 19,173 | 13,224 | 17,344 | 17,971 | 15,480 | 17,307 | 17,331 | 17,179 |
| Change | - | -31.03% | 31.15% | 3.61% | -13.86% | 11.8% | 0.14% | -0.88% |
| P/E | 43.3x | 12.9x | 16.7x | 19.3x | 16.4x | 16.6x | 16x | 14.6x |
| PBR | 315x | -41.3x | 154x | -300x | 175x | -35.8x | -39.7x | -47.8x |
| PEG | - | 0x | 1.6x | -2.98x | 6.17x | 1x | 4.3x | 1.5x |
| Capitalization / Revenue | 2.05x | 1.21x | 1.89x | 2x | 1.74x | 1.92x | 1.86x | 1.79x |
| EV / Revenue | 2.29x | 1.52x | 2.18x | 2.3x | 2.05x | 2.26x | 2.2x | 2.1x |
| EV / EBITDA | 12x | 8.85x | 11.7x | 11.8x | 10.9x | 11.3x | 11.3x | 10.6x |
| EV / EBIT | 13.2x | 9.76x | 13x | 13.1x | 12.2x | 12.5x | 12.6x | 11.8x |
| EV / FCF | 23.9x | 21.5x | 14.8x | 19.8x | 17.9x | 20.4x | 20.1x | 17.9x |
| FCF Yield | 4.18% | 4.66% | 6.75% | 5.05% | 5.59% | 4.9% | 4.97% | 5.59% |
| Dividend per Share 2 | 0.89 | 1.12 | 1.14 | 1.16 | 1.24 | 1.278 | 1.34 | 1.388 |
| Rate of return | 1.27% | 2.4% | 1.7% | 1.6% | 1.95% | 1.71% | 1.79% | 1.86% |
| EPS 2 | 1.62 | 3.63 | 4.02 | 3.76 | 3.86 | 4.493 | 4.66 | 5.128 |
| Distribution rate | 54.9% | 30.9% | 28.4% | 30.9% | 32.1% | 28.5% | 28.8% | 27.1% |
| Net sales 1 | 8,375 | 8,680 | 7,967 | 7,828 | 7,562 | 7,660 | 7,880 | 8,178 |
| EBITDA 1 | 1,604 | 1,494 | 1,485 | 1,522 | 1,420 | 1,532 | 1,534 | 1,624 |
| EBIT 1 | 1,454 | 1,355 | 1,336 | 1,372 | 1,272 | 1,382 | 1,373 | 1,452 |
| Net income 1 | 410 | 844 | 908 | 822 | 810 | 890.6 | 887.7 | 957.5 |
| Net Debt 1 | 2,033 | 2,699 | 2,314 | 2,314 | 2,300 | 2,631 | 2,655 | 2,503 |
| Reference price 2 | 70.22 | 46.67 | 66.98 | 72.57 | 63.46 | 74.73 | 74.73 | 74.73 |
| Nbr of stocks (in thousands) | 2,44,087 | 2,25,529 | 2,24,400 | 2,15,749 | 2,07,696 | 1,96,387 | - | - |
| Announcement Date | 08/02/22 | 09/02/23 | 08/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.63x | 2.26x | 11.3x | 1.71% | 1.47TCr | |
| 14.11x | 1.07x | 6.96x | 2.85% | 4.7TCr | |
| 23.09x | 2.9x | 14.15x | 1.9% | 4.18TCr | |
| 19.8x | 3.25x | 13.34x | 1.24% | 1.47TCr | |
| -29.18x | 1.62x | 17.58x | -.--% | 1.46TCr | |
| 29.67x | 4.63x | 16.85x | 0.88% | 849.22Cr | |
| 14.76x | 0.79x | 5.09x | 3.46% | 821.38Cr | |
| 20.87x | 3.16x | 12.98x | 0.62% | 790.56Cr | |
| 22.11x | 4.43x | 12.89x | 0.78% | 758.45Cr | |
| 20.93x | 1.18x | 9.43x | 1.95% | 647.16Cr | |
| Average | 15.28x | 2.53x | 12.06x | 1.54% | 1.72TCr | |
| Weighted average by Cap. | 15.04x | 2.26x | 11.57x | 1.84% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MAS Stock
- Valuation Masco Corporation
Select your edition
All financial news and data tailored to specific country editions
