As of 2024-12-15, the Intrinsic Value of Masco Corp (MAS) is
87.63 USD. This Masco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 78.76 USD, the upside of Masco Corp is
11.30%.
The range of the Intrinsic Value is 63.48 - 139.41 USD
87.63 USD
Intrinsic Value
Masco Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
63.48 - 139.41 |
87.63 |
11.3% |
| DCF (Growth 10y) |
75.57 - 154.01 |
100.77 |
27.9% |
| DCF (EBITDA 5y) |
68.35 - 84.45 |
76.50 |
-2.9% |
| DCF (EBITDA 10y) |
78.01 - 101.85 |
89.43 |
13.5% |
| Fair Value |
81.02 - 81.02 |
81.02 |
2.86% |
| P/E |
65.71 - 76.36 |
72.61 |
-7.8% |
| EV/EBITDA |
38.99 - 52.88 |
46.18 |
-41.4% |
| EPV |
34.04 - 48.63 |
41.34 |
-47.5% |
| DDM - Stable |
27.29 - 71.04 |
49.16 |
-37.6% |
| DDM - Multi |
50.32 - 99.73 |
66.68 |
-15.3% |
Masco Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,992.47 |
| Beta |
0.92 |
| Outstanding shares (mil) |
215.75 |
| Enterprise Value (mil) |
19,294.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.38% |
| Cost of Debt |
4.28% |
| WACC |
9.32% |