DOOR
Masonite International Corp
Price:  
132.84 
USD
Volume:  
1,077,684.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DOOR Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Masonite International Corp (DOOR) is 140.36 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 %.

The range of the Intrinsic Value is 103.78 - 206.17 USD

132.84 USD
Stock Price
140.36 USD
Intrinsic Value
Intrinsic Value Details

DOOR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 103.78 - 206.17 140.36 5.7%
DCF (Growth 10y) 127.72 - 232.10 165.44 24.5%
DCF (EBITDA 5y) 136.59 - 195.69 164.50 23.8%
DCF (EBITDA 10y) 155.66 - 227.02 188.33 41.8%
Fair Value 155.79 - 155.79 155.79 17.28%
P/E 118.60 - 134.36 127.87 -3.7%
EV/EBITDA 123.30 - 191.94 150.77 13.5%
EPV 65.97 - 94.89 80.43 -39.5%
DDM - Stable 36.68 - 82.14 59.41 -55.3%
DDM - Multi 72.50 - 130.11 93.49 -29.6%

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 11.62%
Cost of Debt 5.45%
WACC 9.52%