Valuation Masco Corporation Berne S.E.

Stocks

Delayed Berne S.E.			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

09-11	Wells Fargo Adjusts Price Target on Masco to $82 From $87, Keeps Overweight Rating	MT
08-28	Consumers Look to Congress for Relief as Companies Cash Tariff Refund Checks	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	13,456	-	-
Change	-	-38.59%	42.8%	4.17%	-15.82%	2.09%	-	-
Enterprise Value (EV) ¹	19,173	13,224	17,344	17,971	15,480	16,088	16,111	15,959
Change	-	-31.03%	31.15%	3.61%	-13.86%	3.92%	0.15%	-0.94%
P/E	43.3x	12.9x	16.7x	19.3x	16.4x	15.3x	14.7x	13.4x
PBR	315x	-41.3x	154x	-300x	175x	-32.9x	-36.4x	-43.8x
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	1.76x	1.71x	1.65x
EV / Revenue	2.29x	1.52x	2.18x	2.3x	2.05x	2.1x	2.05x	1.96x
EV / EBITDA	12x	8.85x	11.7x	11.8x	10.9x	10.5x	10.5x	9.93x
EV / EBIT	13.2x	9.76x	13x	13.1x	12.2x	11.6x	11.8x	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%	5.45%	5.49%	6.02%
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	4.493	4.66	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	890.6	887.7	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	68.52	68.52	68.52
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.($)
SAINT-GOBAIN	12.03x	0.94x	6.11x	3.31%	40.57B
ASSA ABLOY AB	21.79x	2.76x	13.5x	2.01%	39.23B
MASCO CORPORATION	15.06x	2.08x	10.38x	1.89%	13.28B
CARLISLE COMPANIES INCORPORATED	17.57x	2.93x	12.06x	1.4%	13.06B
QXO, INC.	-22.35x	1.45x	16.37x	2.97%	12.75B
AGC INC.	14.64x	0.74x	4.9x	3.8%	7.63B
ZURN ELKAY WATER SOLUTIONS CORPORATION	26.99x	4.1x	14.92x	0.98%	7.55B
SIMPSON MANUFACTURING CO., INC.	18.8x	2.82x	11.56x	0.69%	7.07B
ARMSTRONG WORLD INDUSTRIES, INC.	20.06x	4.04x	11.77x	0.86%	6.88B
Average	13.84x	2.43x	11.28x	1.99%	16.45B
Weighted average by Cap.	14.01x	2.13x	10.77x	2.31%