|
Real-time Estimate
Cboe BZX
01:50:28 05/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 87.39 USD | +6.34% |
|
+15.07% | +37.90% |
| 11-04 | Masco Insider Sold Shares Worth $2,779,768, According to a Recent SEC Filing | MT |
| 10-29 | UBS Adjusts Price Target on Masco to $98 From $94, Maintains Buy 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 | 15,842 | - | - |
| Change | - | -38.59% | 42.8% | 4.17% | -15.82% | 20.19% | - | - |
| Enterprise Value (EV) 1 | 19,173 | 13,224 | 17,344 | 17,971 | 15,480 | 18,407 | 18,446 | 18,374 |
| Change | - | -31.03% | 31.15% | 3.61% | -13.86% | 18.9% | 0.22% | -0.39% |
| P/E | 43.3x | 12.9x | 16.7x | 19.3x | 16.4x | 17.5x | 17.4x | 15.6x |
| PBR | 315x | -41.3x | 154x | -300x | 175x | -39.9x | -42.3x | -54x |
| PEG | - | 0x | 1.6x | -2.98x | 6.17x | 0.8x | 22.31x | 1.4x |
| Capitalization / Revenue | 2.05x | 1.21x | 1.89x | 2x | 1.74x | 2.05x | 2.01x | 1.94x |
| EV / Revenue | 2.29x | 1.52x | 2.18x | 2.3x | 2.05x | 2.39x | 2.34x | 2.25x |
| EV / EBITDA | 12x | 8.85x | 11.7x | 11.8x | 10.9x | 11.7x | 12x | 11.3x |
| EV / EBIT | 13.2x | 9.76x | 13x | 13.1x | 12.2x | 12.9x | 13.4x | 12.6x |
| EV / FCF | 23.9x | 21.5x | 14.8x | 19.8x | 17.9x | 18.7x | 19.7x | 18.8x |
| FCF Yield | 4.18% | 4.66% | 6.75% | 5.05% | 5.59% | 5.36% | 5.08% | 5.33% |
| Dividend per Share 2 | 0.89 | 1.12 | 1.14 | 1.16 | 1.24 | 1.272 | 1.331 | 1.407 |
| Rate of return | 1.27% | 2.4% | 1.7% | 1.6% | 1.95% | 1.55% | 1.62% | 1.71% |
| EPS 2 | 1.62 | 3.63 | 4.02 | 3.76 | 3.86 | 4.697 | 4.734 | 5.261 |
| Distribution rate | 54.9% | 30.9% | 28.4% | 30.9% | 32.1% | 27.1% | 28.1% | 26.7% |
| Net sales 1 | 8,375 | 8,680 | 7,967 | 7,828 | 7,562 | 7,711 | 7,872 | 8,161 |
| EBITDA 1 | 1,604 | 1,494 | 1,485 | 1,522 | 1,420 | 1,577 | 1,535 | 1,626 |
| EBIT 1 | 1,454 | 1,355 | 1,336 | 1,372 | 1,272 | 1,426 | 1,376 | 1,458 |
| Net income 1 | 410 | 844 | 908 | 822 | 810 | 932 | 892.4 | 964.6 |
| Net Debt 1 | 2,033 | 2,699 | 2,314 | 2,314 | 2,300 | 2,565 | 2,605 | 2,532 |
| Reference price 2 | 70.22 | 46.67 | 66.98 | 72.57 | 63.46 | 82.18 | 82.18 | 82.18 |
| Nbr of stocks (in thousands) | 244,087 | 225,529 | 224,400 | 215,749 | 207,696 | 192,769 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.5x | 2.39x | 11.67x | 1.55% | 15.84B | |
| 25.03x | 3.11x | 15.15x | 1.76% | 44.52B | |
| 12.11x | 0.94x | 6.13x | 3.34% | 38.51B | |
| 29.65x | 5.93x | 20.19x | 2.32% | 22.71B | |
| 22.54x | 1.92x | 13.9x | 0.65% | 19.5B | |
| 20.91x | 3.27x | 13.73x | 1.21% | 14.93B | |
| -18.11x | 1.45x | 17.1x | 3.12% | 12.15B | |
| 21.89x | 3.42x | 11.3x | 0.59% | 10.26B | |
| 14.81x | 1.43x | 7.21x | 2.68% | 9.31B | |
| 19.12x | 1.92x | 10.01x | 0.24% | 9.77B | |
| Average | 16.54x | 2.58x | 12.64x | 1.75% | 19.75B | |
| Weighted average by Cap. | 18.29x | 2.62x | 12.75x | 1.96% |
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
