The Discounted Cash Flow (DCF) valuation of Masonite International Corp (DOOR) is 148.96 USD. With the latest stock price at 132.84 USD, the upside of Masonite International Corp based on DCF is 12.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.2% | 9.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 112.10 - 213.60 | 148.96 |
| Upside | -15.6% - 60.8% | 12.1% |