As of 2025-07-04, the Intrinsic Value of Masonite International Corp (DOOR) is 149.90 USD. This DOOR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.84 USD, the upside of Masonite International Corp is 12.8%.

The range of the Intrinsic Value is 120.97 - 192.62 USD.

Is DOOR undervalued or overvalued?

Based on its market price of 132.84 USD and our intrinsic valuation, Masonite International Corp (DOOR) is undervalued by 12.8%.

132.84 USD

Stock Price

149.90 USD

Intrinsic Value

Intrinsic Value Details

DOOR Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	120.97 - 192.62	149.90	12.8%
DCF (Growth Exit 10Y)	151.32 - 230.68	183.52	38.1%
DCF (EBITDA Exit 5Y)	137.27 - 181.54	154.60	16.4%
DCF (EBITDA Exit 10Y)	167.4 - 224.5	190.65	43.5%
Peter Lynch Fair Value	155.79 - 155.79	155.79	17.28%
P/E Multiples	110.6 - 133.33	127.33	-4.1%
EV/EBITDA Multiples	99.94 - 164.66	131.33	-1.1%
Earnings Power Value	81.54 - 111.33	96.44	-27.4%
Dividend Discount Model - Stable	41.47 - 78.45	59.96	-54.9%
Dividend Discount Model - Multi Stages	86.15 - 131.29	104.38	-21.4%

DOOR Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Advanced Drainage Systems Inc	100.68 - 208.41	135.56	14.1%
Armstrong World Industries Inc	111.42 - 292.53	161.47	-3.7%
Simpson Manufacturing Co Inc	151.81 - 298.03	199.83	22.5%
Griffon Corp	72.33 - 157.28	101.19	29.9%
PGT Innovations Inc	35.95 - 76.86	49.65	18.2%
Gibraltar Industries Inc	70.18 - 134.86	91.34	46.6%
Quanex Building Products Corp	30.81 - 170.56	57.41	179.9%
Apogee Enterprises Inc	38.52 - 79.01	52.10	20.4%
American Woodmark Corp	65.7 - 104.31	81.06	43.2%
PFB Corporation	27.47 - 50.38	35.15	45.9%

DOOR Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	2,920
Beta	1.54
Outstanding shares (mil)	22
Enterprise Value (mil)	3,767

Market risk premium	5.1%
Cost of Equity	10.05%
Cost of Debt	5.3%
WACC	8.4%