|
Market Closed -
NYSE
16:00:02 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 76.01 USD | -2.61% |
|
+4.73% | +19.78% |
| 10-12 | BMO Capital Adjusts Price Target on Masco to $75 From $77 | MT |
| 10-12 | Goldman Sachs Adjusts Price Target on Masco to $89 From $96 | MT |
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 | 15,328 | - | - |
| Change | - | -38.59% | 42.8% | 4.17% | -15.82% | 16.29% | - | - |
| Enterprise Value (EV) 1 | 19,173 | 13,224 | 17,344 | 17,971 | 15,480 | 17,992 | 18,035 | 18,090 |
| Change | - | -31.03% | 31.15% | 3.61% | -13.86% | 16.22% | 0.24% | 0.31% |
| P/E | 43.3x | 12.9x | 16.7x | 19.3x | 16.4x | 17x | 16.4x | 14.8x |
| PBR | 315x | -41.3x | 154x | -300x | 175x | -36.3x | -36.7x | -43.8x |
| PEG | - | 0x | 1.6x | -2.98x | 6.17x | 1.1x | 4.05x | 1.5x |
| Capitalization / Revenue | 2.05x | 1.21x | 1.89x | 2x | 1.74x | 2x | 1.96x | 1.89x |
| EV / Revenue | 2.29x | 1.52x | 2.18x | 2.3x | 2.05x | 2.35x | 2.3x | 2.23x |
| EV / EBITDA | 12x | 8.85x | 11.7x | 11.8x | 10.9x | 11.7x | 11.9x | 11.3x |
| EV / EBIT | 13.2x | 9.76x | 13x | 13.1x | 12.2x | 13x | 13.3x | 12.7x |
| EV / FCF | 23.9x | 21.5x | 14.8x | 19.8x | 17.9x | 20.1x | 20.3x | 19x |
| FCF Yield | 4.18% | 4.66% | 6.75% | 5.05% | 5.59% | 4.98% | 4.91% | 5.27% |
| Dividend per Share 2 | 0.89 | 1.12 | 1.14 | 1.16 | 1.24 | 1.278 | 1.335 | 1.41 |
| Rate of return | 1.27% | 2.4% | 1.7% | 1.6% | 1.95% | 1.68% | 1.76% | 1.85% |
| EPS 2 | 1.62 | 3.63 | 4.02 | 3.76 | 3.86 | 4.466 | 4.647 | 5.119 |
| Distribution rate | 54.9% | 30.9% | 28.4% | 30.9% | 32.1% | 28.6% | 28.7% | 27.5% |
| Net sales 1 | 8,375 | 8,680 | 7,967 | 7,828 | 7,562 | 7,655 | 7,836 | 8,122 |
| EBITDA 1 | 1,604 | 1,494 | 1,485 | 1,522 | 1,420 | 1,534 | 1,516 | 1,598 |
| EBIT 1 | 1,454 | 1,355 | 1,336 | 1,372 | 1,272 | 1,381 | 1,354 | 1,429 |
| Net income 1 | 410 | 844 | 908 | 822 | 810 | 884.2 | 888.1 | 945.8 |
| Net Debt 1 | 2,033 | 2,699 | 2,314 | 2,314 | 2,300 | 2,664 | 2,707 | 2,762 |
| Reference price 2 | 70.22 | 46.67 | 66.98 | 72.57 | 63.46 | 76.01 | 76.01 | 76.01 |
| Nbr of stocks (in thousands) | 244,087 | 225,529 | 224,400 | 215,749 | 207,696 | 196,387 | - | - |
| Announcement Date | 2/8/22 | 2/9/23 | 2/8/24 | 2/11/25 | 2/10/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.48x | 2.35x | 11.73x | 1.64% | 15.33B | |
| 23.24x | 2.92x | 14.29x | 1.88% | 40.89B | |
| 11.33x | 0.9x | 5.88x | 3.54% | 36.39B | |
| 28.78x | 5.77x | 19.55x | 2.39% | 22B | |
| 21.18x | 1.81x | 13.15x | 0.69% | 18.35B | |
| 18.99x | 3.11x | 12.83x | 1.31% | 13.97B | |
| -17.35x | 1.4x | 16.42x | 3.31% | 11.43B | |
| 21.07x | 3.31x | 10.93x | 0.61% | 9.87B | |
| 19.63x | 2.05x | 10.82x | 0.22% | 9.43B | |
| 14.52x | 1.42x | 7.15x | 2.71% | 9.21B | |
| Average | 15.89x | 2.50x | 12.28x | 1.83% | 18.69B | |
| Weighted average by Cap. | 17.37x | 2.53x | 12.27x | 2.06% |
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
