|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 73.75 USD | +4.06% |
|
+6.02% | +16.21% |
| 05-15 | Masco Corporation - Analyst/Investor Day | |
| 05-14 | Declaration of Voting Results by Masco Corporation | CI |
Company Valuation: Masco Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,140 | 10,525 | 15,030 | 15,657 | 13,180 | 14,063 | - | - |
| Change | - | -38.59% | 42.8% | 4.17% | -15.82% | 6.7% | - | - |
| Enterprise Value (EV) 1 | 19,173 | 13,224 | 17,344 | 17,971 | 15,480 | 16,601 | 16,611 | 16,344 |
| Change | - | -31.03% | 31.15% | 3.61% | -13.86% | 7.24% | 0.06% | -1.6% |
| P/E Ratio | 43.3x | 12.9x | 16.7x | 19.3x | 16.4x | 17.5x | 15.7x | 14.3x |
| PBR | 315x | -41.3x | 154x | -300x | 175x | -106x | -111x | 434x |
| PEG | - | 0x | 1.6x | -2.98x | 6.17x | 1.93x | 1.4x | 1.46x |
| Capitalization / Revenue | 2.05x | 1.21x | 1.89x | 2x | 1.74x | 1.81x | 1.76x | 1.7x |
| EV / Revenue | 2.29x | 1.52x | 2.18x | 2.3x | 2.05x | 2.14x | 2.07x | 1.98x |
| EV / EBITDA | 12x | 8.85x | 11.7x | 11.8x | 10.9x | 11.3x | 10.7x | 9.88x |
| EV / EBIT | 13.2x | 9.76x | 13x | 13.1x | 12.2x | 12.6x | 11.9x | 11x |
| EV / FCF | 23.9x | 21.5x | 14.8x | 19.8x | 17.9x | 20.4x | 18.5x | 17.2x |
| FCF Yield | 4.18% | 4.66% | 6.75% | 5.05% | 5.59% | 4.9% | 5.39% | 5.81% |
| Dividend per Share 2 | 0.89 | 1.12 | 1.14 | 1.16 | - | 1.264 | 1.331 | 1.372 |
| Rate of return | 1.27% | 2.4% | 1.7% | 1.6% | - | 1.71% | 1.8% | 1.86% |
| EPS 2 | 1.62 | 3.63 | 4.02 | 3.76 | 3.86 | 4.211 | 4.691 | 5.149 |
| Distribution rate | 54.9% | 30.9% | 28.4% | 30.9% | - | 30% | 28.4% | 26.6% |
| Net sales 1 | 8,375 | 8,680 | 7,967 | 7,828 | 7,562 | 7,769 | 8,010 | 8,272 |
| EBITDA 1 | 1,604 | 1,494 | 1,485 | 1,522 | 1,420 | 1,475 | 1,553 | 1,655 |
| EBIT 1 | 1,454 | 1,355 | 1,336 | 1,372 | 1,272 | 1,317 | 1,392 | 1,484 |
| Net income 1 | 410 | 844 | 908 | 822 | 810 | 842.3 | 904.5 | 972.1 |
| Net Debt 1 | 2,033 | 2,699 | 2,314 | 2,314 | 2,300 | 2,538 | 2,548 | 2,281 |
| Reference price 2 | 70.22 | 46.67 | 66.98 | 72.57 | 63.46 | 73.75 | 73.75 | 73.75 |
| Nbr of stocks (in thousands) | 244,087 | 225,529 | 224,400 | 215,749 | 207,696 | 198,434 | - | - |
| Announcement Date | 2/8/22 | 2/9/23 | 2/8/24 | 2/11/25 | 2/10/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.83x | 2.14x | 11.26x | 1.78% | 14.06B | |
| 12.19x | 0.98x | 6.32x | 3.19% | 41.86B | |
| 21.55x | 2.73x | 13.41x | 2.06% | 38.66B | |
| 17.52x | 3x | 12.14x | 1.41% | 13.23B | |
| -33.28x | 1.27x | 14.49x | -.--% | 10.92B | |
| 17.7x | 0.86x | 5.53x | 3.03% | 9.19B | |
| 34.59x | 0.83x | 9.99x | -.--% | 8.03B | |
| 32.08x | 4.34x | 16.06x | 0.97% | 7.86B | |
| 20.54x | 3.03x | 12.55x | 0.63% | 7.66B | |
| 38.06x | 1.63x | 13.82x | 1.33% | 7.69B | |
| Average | 17.78x | 2.08x | 11.56x | 1.44% | 15.92B | |
| Weighted average by Cap. | 16.28x | 1.98x | 10.81x | 1.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MAS Stock
- Valuation Masco Corporation
Select your edition
All financial news and data tailored to specific country editions
