MAS
Masco Corp
Price:  
70.16 
USD
Volume:  
962,364.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Masco Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Masco Corp (MAS) is 78.21 USD. This Masco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.16 USD, the upside of Masco Corp is %.

The range of the Intrinsic Value is 59.32 - 113.60 USD

70.16 USD
Stock Price
78.21 USD
Intrinsic Value
Intrinsic Value Details

Masco Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 59.32 - 113.60 78.21 11.5%
DCF (Growth 10y) 72.50 - 129.61 92.56 31.9%
DCF (EBITDA 5y) 57.26 - 69.99 63.26 -9.8%
DCF (EBITDA 10y) 70.33 - 88.82 78.90 12.5%
Fair Value 87.67 - 87.67 87.67 24.96%
P/E 64.35 - 88.12 73.68 5.0%
EV/EBITDA 34.08 - 43.32 38.98 -44.4%
EPV 31.75 - 42.16 36.95 -47.3%
DDM - Stable 29.09 - 66.15 47.62 -32.1%
DDM - Multi 45.86 - 79.43 58.00 -17.3%

Masco Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,452.04
Beta 1.40
Outstanding shares (mil) 220.24
Enterprise Value (mil) 18,081.04
Market risk premium 4.60%
Cost of Equity 10.85%
Cost of Debt 4.31%
WACC 9.64%