Valuation Masco Corporation Börse Stuttgart
Stocks
MSQ
US5745991068
Construction Supplies & Fixtures
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 64.50 EUR | +0.78% |
|
0.00% | +17.22% |
| 06-23 | Wells Fargo Adjusts Price Target on Masco to $85 From $82, Maintains Overweight Rating | MT |
| 05-15 | Masco Corporation - Analyst/Investor Day |
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 | 14,527 | - | - |
| Change | - | -38.59% | 42.8% | 4.17% | -15.82% | 10.22% | - | - |
| Enterprise Value (EV) 1 | 19,173 | 13,224 | 17,344 | 17,971 | 15,480 | 17,070 | 17,063 | 16,809 |
| Change | - | -31.03% | 31.15% | 3.61% | -13.86% | 10.27% | -0.04% | -1.49% |
| P/E | 43.3x | 12.9x | 16.7x | 19.3x | 16.4x | 17.4x | 15.6x | 14.2x |
| PBR | 315x | -41.3x | 154x | -300x | 175x | -100x | -144x | 431x |
| PEG | - | 0x | 1.6x | -2.98x | 6.17x | 1.97x | 1.3x | 1.47x |
| Capitalization / Revenue | 2.05x | 1.21x | 1.89x | 2x | 1.74x | 1.87x | 1.81x | 1.76x |
| EV / Revenue | 2.29x | 1.52x | 2.18x | 2.3x | 2.05x | 2.2x | 2.13x | 2.03x |
| EV / EBITDA | 12x | 8.85x | 11.7x | 11.8x | 10.9x | 11.6x | 11x | 10.2x |
| EV / EBIT | 13.2x | 9.76x | 13x | 13.1x | 12.2x | 13x | 12.2x | 11.3x |
| EV / FCF | 23.9x | 21.5x | 14.8x | 19.8x | 17.9x | 21.3x | 19.1x | 17.7x |
| FCF Yield | 4.18% | 4.66% | 6.75% | 5.05% | 5.59% | 4.7% | 5.23% | 5.65% |
| Dividend per Share 2 | 0.89 | 1.12 | 1.14 | 1.16 | - | 1.262 | 1.331 | 1.372 |
| Rate of return | 1.27% | 2.4% | 1.7% | 1.6% | - | 1.72% | 1.82% | 1.87% |
| EPS 2 | 1.62 | 3.63 | 4.02 | 3.76 | 3.86 | 4.201 | 4.696 | 5.149 |
| Distribution rate | 54.9% | 30.9% | 28.4% | 30.9% | - | 30% | 28.3% | 26.6% |
| Net sales 1 | 8,375 | 8,680 | 7,967 | 7,828 | 7,562 | 7,769 | 8,012 | 8,263 |
| EBITDA 1 | 1,604 | 1,494 | 1,485 | 1,522 | 1,420 | 1,475 | 1,554 | 1,654 |
| EBIT 1 | 1,454 | 1,355 | 1,336 | 1,372 | 1,272 | 1,317 | 1,393 | 1,483 |
| Net income 1 | 410 | 844 | 908 | 822 | 810 | 839.4 | 905.9 | 972.1 |
| Net Debt 1 | 2,033 | 2,699 | 2,314 | 2,314 | 2,300 | 2,542 | 2,535 | 2,281 |
| Reference price 2 | 70.22 | 46.67 | 66.98 | 72.57 | 63.46 | 73.21 | 73.21 | 73.21 |
| 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, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.67x | 1.01x | 6.52x | 3.07% | 42.9B | |
| 21.49x | 2.71x | 13.35x | 2.06% | 37.67B | |
| 18.86x | 3.2x | 12.94x | 1.31% | 14.25B | |
| -35.85x | 1.34x | 15.24x | -.--% | 11.76B | |
| 17.88x | 0.9x | 5.85x | 2.9% | 9.53B | |
| 30.54x | 1.76x | 14.13x | 1.36% | 9.01B | |
| 35.56x | 0.84x | 10.17x | -.--% | 8.25B | |
| 32.86x | 4.44x | 16.44x | 0.94% | 8.05B | |
| 21.8x | 3.22x | 13.35x | 0.6% | 8.13B | |
| Average | 17.31x | 2.16x | 12.00x | 1.36% | 16.62B | |
| Weighted average by Cap. | 15.92x | 2.01x | 11.06x | 1.87% |
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
- MSQ Stock
- Valuation Masco Corporation
Select your edition
All financial news and data tailored to specific country editions
