As of 2024-12-14, the Intrinsic Value of Masonite International Corp (DOOR) is
148.96 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
12.10%.
The range of the Intrinsic Value is 112.10 - 213.60 USD
148.96 USD
Intrinsic Value
DOOR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
112.10 - 213.60 |
148.96 |
12.1% |
| DCF (Growth 10y) |
137.77 - 240.35 |
175.41 |
32.0% |
| DCF (EBITDA 5y) |
145.15 - 191.24 |
168.06 |
26.5% |
| DCF (EBITDA 10y) |
166.72 - 224.81 |
194.53 |
46.4% |
| Fair Value |
155.79 - 155.79 |
155.79 |
17.28% |
| P/E |
116.55 - 129.87 |
122.30 |
-7.9% |
| EV/EBITDA |
123.63 - 184.67 |
148.42 |
11.7% |
| EPV |
71.31 - 97.42 |
84.36 |
-36.5% |
| DDM - Stable |
38.96 - 83.53 |
61.25 |
-53.9% |
| DDM - Multi |
78.18 - 132.64 |
98.59 |
-25.8% |
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 |
11.19% |
| Cost of Debt |
5.27% |
| WACC |
9.17% |