Valuation Masco Corporation

Stocks

Market Closed - NYSE 16:03:42 2026-09-29 EDT			5-day change	1st Jan Change
68.37 ^USD	+0.01%		-2.27%	+7.74%

09-28	Australian Shares Flat; Northern Star Resources Rejects Unsolicited Gold Fields Takeover Proposal	MT
09-27	Reliance Worldwide Draws Buyout Interest From Masco, Carlyle, Blackstone, Says The Australian	MT

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	13,427	-	-
Change	-	-38.59%	42.8%	4.17%	-15.82%	1.87%	-	-
Enterprise Value (EV) ¹	19,173	13,224	17,344	17,971	15,480	16,058	16,082	15,930
Change	-	-31.03%	31.15%	3.61%	-13.86%	3.73%	0.15%	-0.95%
P/E	43.3x	12.9x	16.7x	19.3x	16.4x	15.2x	14.7x	13.3x
PBR	315x	-41.3x	154x	-300x	175x	-32.8x	-36.3x	-43.7x
PEG	-	0x	1.6x	-2.98x	6.17x	0.9x	3.95x	1.3x
Capitalization / Revenue	2.05x	1.21x	1.89x	2x	1.74x	1.75x	1.71x	1.65x
EV / Revenue	2.29x	1.52x	2.18x	2.3x	2.05x	2.1x	2.04x	1.96x
EV / EBITDA	12x	8.85x	11.7x	11.8x	10.9x	10.5x	10.5x	9.91x
EV / EBIT	13.2x	9.76x	13x	13.1x	12.2x	11.6x	11.7x	11.1x
EV / FCF	23.9x	21.5x	14.8x	19.8x	17.9x	18.3x	18.2x	16.6x
FCF Yield	4.18%	4.66%	6.75%	5.05%	5.59%	5.46%	5.5%	6.03%
Dividend per Share ²	0.89	1.12	1.14	1.16	1.24	1.278	1.34	1.388
Rate of return	1.27%	2.4%	1.7%	1.6%	1.95%	1.87%	1.96%	2.03%
EPS ²	1.62	3.63	4.02	3.76	3.86	4.492	4.659	5.128
Distribution rate	54.9%	30.9%	28.4%	30.9%	32.1%	28.5%	28.8%	27.1%
Net sales ¹	8,375	8,680	7,967	7,828	7,562	7,660	7,870	8,134
EBITDA ¹	1,604	1,494	1,485	1,522	1,420	1,533	1,531	1,607
EBIT ¹	1,454	1,355	1,336	1,372	1,272	1,383	1,371	1,439
Net income ¹	410	844	908	822	810	890.3	887.4	957.5
Net Debt ¹	2,033	2,699	2,314	2,314	2,300	2,631	2,655	2,503
Reference price ²	70.22	46.67	66.98	72.57	63.46	68.37	68.37	68.37
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MASCO CORPORATION	15.22x	2.1x	10.47x	1.87%	13.43B
ASSA ABLOY AB	22.8x	2.87x	14.04x	1.92%	39.37B
SAINT-GOBAIN	11.89x	0.93x	6.06x	3.34%	38.69B
CARLISLE COMPANIES INCORPORATED	17.48x	2.91x	11.98x	1.41%	12.9B
QXO, INC.	-22.04x	1.44x	16.25x	3.01%	12.06B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.71x	4.21x	15.31x	0.96%	7.76B
AGC INC.	14.98x	0.75x	4.98x	3.71%	7.57B
SIMPSON MANUFACTURING CO., INC.	18.96x	2.86x	11.65x	0.68%	7.13B
ARMSTRONG WORLD INDUSTRIES, INC.	20.31x	4.09x	11.91x	0.85%	6.89B
BUILDERS FIRSTSOURCE, INC.	217.46x	0.74x	9.7x	-.--%	6.19B
Average	34.48x	2.29x	11.24x	1.78%	15.2B
Weighted average by Cap.	22.84x	2.13x	10.92x	2.18%