As of 2025-06-28, the Intrinsic Value of Masonite International Corp (DOOR) is 150.03 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 12.90%.
The range of the Intrinsic Value is 120.80 - 193.39 USD
Based on its market price of 132.84 USD and our intrinsic valuation, Masonite International Corp (DOOR) is undervalued by 12.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 120.80 - 193.39 | 150.03 | 12.9% |
| DCF (Growth 10y) | 151.11 - 231.59 | 183.68 | 38.3% |
| DCF (EBITDA 5y) | 136.51 - 175.60 | 152.81 | 15.0% |
| DCF (EBITDA 10y) | 166.68 - 219.23 | 189.11 | 42.4% |
| Fair Value | 155.79 - 155.79 | 155.79 | 17.28% |
| P/E | 103.53 - 130.64 | 123.20 | -7.3% |
| EV/EBITDA | 96.60 - 157.39 | 128.52 | -3.3% |
| EPV | 81.43 - 111.72 | 96.57 | -27.3% |
| DDM - Stable | 41.42 - 78.73 | 60.08 | -54.8% |
| DDM - Multi | 86.02 - 131.84 | 104.47 | -21.4% |
| 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 | 10.07% |
| Cost of Debt | 5.27% |
| WACC | 8.36% |