Valuation Masco Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:55:00 31/07/2026 HKT			5-day change	1st Jan Change
71.58 ^USD	-1.35%		-7.47%	+12.76%

12:11am	Citigroup Adjusts Masco Price Target to $77 From $79, Maintains Neutral Rating	MT
11:07pm	Jefferies Adjusts Price Target on Masco to $77 From $75, Maintains Hold 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	14,250	-	-
Change	-	-38.59%	42.8%	4.17%	-15.82%	8.11%	-	-
Enterprise Value (EV) ¹	19,173	13,224	17,344	17,971	15,480	16,929	16,801	16,513
Change	-	-31.03%	31.15%	3.61%	-13.86%	9.36%	-0.75%	-1.71%
P/E	43.3x	12.9x	16.7x	19.3x	16.4x	16.2x	15.5x	14.1x
PBR	315x	-41.3x	154x	-300x	175x	-46.2x	-48.7x	427x
PEG	-	0x	1.6x	-2.98x	6.17x	1x	3.28x	1.41x
Capitalization / Revenue	2.05x	1.21x	1.89x	2x	1.74x	1.85x	1.8x	1.74x
EV / Revenue	2.29x	1.52x	2.18x	2.3x	2.05x	2.2x	2.12x	2.01x
EV / EBITDA	12x	8.85x	11.7x	11.8x	10.9x	11.2x	10.9x	10x
EV / EBIT	13.2x	9.76x	13x	13.1x	12.2x	12.2x	12.1x	11.2x
EV / FCF	23.9x	21.5x	14.8x	19.8x	17.9x	19.4x	18.8x	17.2x
FCF Yield	4.18%	4.66%	6.75%	5.05%	5.59%	5.16%	5.31%	5.82%
Dividend per Share ²	0.89	1.12	1.14	1.16	1.24	1.291	1.331	1.37
Rate of return	1.27%	2.4%	1.7%	1.6%	1.95%	1.78%	1.83%	1.89%
EPS ²	1.62	3.63	4.02	3.76	3.86	4.466	4.677	5.143
Distribution rate	54.9%	30.9%	28.4%	30.9%	32.1%	28.9%	28.5%	26.6%
Net sales ¹	8,375	8,680	7,967	7,828	7,562	7,686	7,932	8,213
EBITDA ¹	1,604	1,494	1,485	1,522	1,420	1,513	1,544	1,647
EBIT ¹	1,454	1,355	1,336	1,372	1,272	1,388	1,386	1,475
Net income ¹	410	844	908	822	810	887.6	891.3	965.1
Net Debt ¹	2,033	2,699	2,314	2,314	2,300	2,679	2,551	2,264
Reference price ²	70.22	46.67	66.98	72.57	63.46	72.56	72.56	72.56
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MASCO CORPORATION	16.44x	2.18x	11.19x	1.76%	14.25B
SAINT-GOBAIN	12.62x	0.99x	6.43x	3.11%	41.92B
ASSA ABLOY AB	22.54x	2.84x	13.86x	1.95%	40.18B
QXO, INC.	-26.19x	1.57x	17.04x	-.--%	13.91B
CARLISLE COMPANIES INCORPORATED	18.21x	3.05x	12.46x	1.38%	13.51B
ZURN ELKAY WATER SOLUTIONS CORPORATION	28.48x	4.68x	17.42x	0.85%	8.6B
AGC INC.	14.76x	0.79x	5.09x	3.47%	7.86B
SIMPSON MANUFACTURING CO., INC.	20.52x	3.11x	12.76x	0.63%	7.79B
ARMSTRONG WORLD INDUSTRIES, INC.	21.49x	4.35x	12.67x	0.8%	7.45B
BUILDERS FIRSTSOURCE, INC.	35.37x	0.78x	9.6x	-.--%	7.29B
Average	16.42x	2.43x	11.85x	1.39%	16.27B
Weighted average by Cap.	15.29x	2.20x	11.33x	1.83%