MAS
Masco Corp
Price:  
61.19 
USD
Volume:  
5,147,863.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Masco Intrinsic Value

24.00 %
Upside

What is the intrinsic value of Masco?

As of 2025-06-22, the Intrinsic Value of Masco Corp (MAS) is 75.88 USD. This Masco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.19 USD, the upside of Masco Corp is 24.00%.

The range of the Intrinsic Value is 57.18 - 111.23 USD

Is Masco undervalued or overvalued?

Based on its market price of 61.19 USD and our intrinsic valuation, Masco Corp (MAS) is undervalued by 24.00%.

61.19 USD
Stock Price
75.88 USD
Intrinsic Value
Intrinsic Value Details

Masco Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 57.18 - 111.23 75.88 24.0%
DCF (Growth 10y) 67.56 - 122.01 86.56 41.5%
DCF (EBITDA 5y) 55.37 - 68.23 62.41 2.0%
DCF (EBITDA 10y) 66.50 - 84.22 75.57 23.5%
Fair Value 51.44 - 51.44 51.44 -15.94%
P/E 56.06 - 75.56 65.76 7.5%
EV/EBITDA 33.86 - 48.22 41.88 -31.6%
EPV 38.72 - 51.93 45.32 -25.9%
DDM - Stable 27.61 - 63.75 45.68 -25.4%
DDM - Multi 43.90 - 76.81 55.69 -9.0%

Masco Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,907.42
Beta 0.88
Outstanding shares (mil) 210.94
Enterprise Value (mil) 15,608.42
Market risk premium 4.60%
Cost of Equity 9.42%
Cost of Debt 4.25%
WACC 8.27%