DOOR
Masonite International Corp
Price:  
132.84 
USD
Volume:  
1,077,680.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DOOR Intrinsic Value

11.30 %
Upside

What is the intrinsic value of DOOR?

As of 2025-09-08, the Intrinsic Value of Masonite International Corp (DOOR) is 147.80 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 11.30%.

The range of the Intrinsic Value is 118.75 - 190.99 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 11.30%.

132.84 USD
Stock Price
147.80 USD
Intrinsic Value
Intrinsic Value Details

DOOR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 118.75 - 190.99 147.80 11.3%
DCF (Growth 10y) 148.57 - 228.75 180.97 36.2%
DCF (EBITDA 5y) 147.32 - 180.42 160.39 20.7%
DCF (EBITDA 10y) 174.86 - 223.01 194.98 46.8%
Fair Value 155.79 - 155.79 155.79 17.28%
P/E 112.05 - 163.30 137.86 3.8%
EV/EBITDA 104.28 - 163.75 136.56 2.8%
EPV 80.01 - 110.51 95.26 -28.3%
DDM - Stable 40.85 - 77.84 59.34 -55.3%
DDM - Multi 84.54 - 130.11 102.86 -22.6%

DOOR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,919.82
Beta 1.54
Outstanding shares (mil) 21.98
Enterprise Value (mil) 3,767.42
Market risk premium 4.60%
Cost of Equity 10.21%
Cost of Debt 5.27%
WACC 8.46%