|
Market Closed -
NYSE
07:00:02 29/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 76.05 USD | +1.17% |
|
+1.86% | +19.84% |
| 04:13am | Vertical Research Adjusts Masco Price Target to $79 From $70 | MT |
| 04:13am | Wells Fargo Adjusts Masco Price Target to $85 From $82 | 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 | 14,762 | - | - |
| Change | - | -38.59% | 42.8% | 4.17% | -15.82% | 12% | - | - |
| Enterprise Value (EV) 1 | 19,173 | 13,224 | 17,344 | 17,971 | 15,480 | 17,426 | 17,469 | 17,524 |
| Change | - | -31.03% | 31.15% | 3.61% | -13.86% | 12.57% | 0.25% | 0.32% |
| P/E | 43.3x | 12.9x | 16.7x | 19.3x | 16.4x | 16.8x | 16.2x | 14.7x |
| PBR | 315x | -41.3x | 154x | -300x | 175x | -48.5x | -36.3x | -43.3x |
| PEG | - | 0x | 1.6x | -2.98x | 6.17x | 1x | 4.5x | 1.4x |
| Capitalization / Revenue | 2.05x | 1.21x | 1.89x | 2x | 1.74x | 1.93x | 1.88x | 1.82x |
| EV / Revenue | 2.29x | 1.52x | 2.18x | 2.3x | 2.05x | 2.28x | 2.23x | 2.16x |
| EV / EBITDA | 12x | 8.85x | 11.7x | 11.8x | 10.9x | 11.3x | 11.5x | 11x |
| EV / EBIT | 13.2x | 9.76x | 13x | 13.1x | 12.2x | 12.6x | 12.9x | 12.3x |
| EV / FCF | 23.9x | 21.5x | 14.8x | 19.8x | 17.9x | 19.4x | 19.7x | 18.4x |
| FCF Yield | 4.18% | 4.66% | 6.75% | 5.05% | 5.59% | 5.14% | 5.07% | 5.44% |
| Dividend per Share 2 | 0.89 | 1.12 | 1.14 | 1.16 | 1.24 | 1.278 | 1.335 | 1.41 |
| Rate of return | 1.27% | 2.4% | 1.7% | 1.6% | 1.95% | 1.7% | 1.78% | 1.88% |
| EPS 2 | 1.62 | 3.63 | 4.02 | 3.76 | 3.86 | 4.486 | 4.647 | 5.119 |
| Distribution rate | 54.9% | 30.9% | 28.4% | 30.9% | 32.1% | 28.5% | 28.7% | 27.5% |
| Net sales 1 | 8,375 | 8,680 | 7,967 | 7,828 | 7,562 | 7,656 | 7,836 | 8,122 |
| EBITDA 1 | 1,604 | 1,494 | 1,485 | 1,522 | 1,420 | 1,540 | 1,516 | 1,598 |
| EBIT 1 | 1,454 | 1,355 | 1,336 | 1,372 | 1,272 | 1,380 | 1,354 | 1,429 |
| Net income 1 | 410 | 844 | 908 | 822 | 810 | 887.9 | 888.1 | 945.8 |
| Net Debt 1 | 2,033 | 2,699 | 2,314 | 2,314 | 2,300 | 2,664 | 2,707 | 2,762 |
| Reference price 2 | 70.22 | 46.67 | 66.98 | 72.57 | 63.46 | 75.17 | 75.17 | 75.17 |
| Nbr of stocks (in thousands) | 244,087 | 225,529 | 224,400 | 215,749 | 207,696 | 196,387 | - | - |
| Announcement Date | 8/2/22 | 9/2/23 | 8/2/24 | 11/2/25 | 10/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.83x | 2.28x | 11.36x | 1.7% | 14.76B | |
| 20.68x | 1.52x | 14.51x | 1.58% | 44.41B | |
| 24.36x | 3.02x | 14.9x | 1.79% | 42.63B | |
| 11.58x | 0.91x | 5.98x | 3.47% | 36.98B | |
| 29.64x | 5.93x | 20.11x | 2.32% | 22.51B | |
| 22.19x | 1.89x | 13.71x | 0.66% | 19.11B | |
| 18.77x | 3.08x | 12.7x | 1.32% | 13.81B | |
| -16.76x | 1.37x | 16.09x | 3.43% | 11.04B | |
| 21.08x | 3.31x | 10.93x | 0.61% | 9.87B | |
| 18.65x | 1.87x | 9.75x | 0.25% | 9.53B | |
| Average | 16.70x | 2.52x | 13.00x | 1.71% | 22.47B | |
| Weighted average by Cap. | 18.63x | 2.41x | 13.07x | 1.91% |
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
