Valuation Masco Corporation

Stocks

Market Closed - NYSE Other stock markets 21:04:07 17/07/2026 BST			5-day change	1st Jan Change
78.65 ^USD	-1.86%		+1.04%	+23.94%

07-16	Jefferies Adjusts Price Target on Masco to $75 From $74, Maintains Hold Rating	MT
07-14	Wells Fargo Adjusts Price Target on Masco to $87 From $85, Maintains Overweight Rating	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	15,607	-	-
Change	-	-38.59%	42.8%	4.17%	-15.82%	18.41%	-	-
Enterprise Value (EV) ¹	19,173	13,224	17,344	17,971	15,480	18,149	18,142	17,888
Change	-	-31.03%	31.15%	3.61%	-13.86%	17.24%	-0.04%	-1.4%
P/E	43.3x	12.9x	16.7x	19.3x	16.4x	18.6x	16.7x	15.3x
PBR	315x	-41.3x	154x	-300x	175x	-108x	-154x	463x
PEG	-	0x	1.6x	-2.98x	6.17x	2x	1.4x	1.64x
Capitalization / Revenue	2.05x	1.21x	1.89x	2x	1.74x	2.01x	1.95x	1.89x
EV / Revenue	2.29x	1.52x	2.18x	2.3x	2.05x	2.34x	2.26x	2.17x
EV / EBITDA	12x	8.85x	11.7x	11.8x	10.9x	12.3x	11.7x	10.8x
EV / EBIT	13.2x	9.76x	13x	13.1x	12.2x	13.8x	13x	12.1x
EV / FCF	23.9x	21.5x	14.8x	19.8x	17.9x	22.6x	20.2x	18.8x
FCF Yield	4.18%	4.66%	6.75%	5.05%	5.59%	4.43%	4.94%	5.31%
Dividend per Share ²	0.89	1.12	1.14	1.16	1.24	1.262	1.331	1.372
Rate of return	1.27%	2.4%	1.7%	1.6%	1.95%	1.6%	1.69%	1.74%
EPS ²	1.62	3.63	4.02	3.76	3.86	4.22	4.71	5.149
Distribution rate	54.9%	30.9%	28.4%	30.9%	32.1%	29.9%	28.3%	26.6%
Net sales ¹	8,375	8,680	7,967	7,828	7,562	7,772	8,013	8,254
EBITDA ¹	1,604	1,494	1,485	1,522	1,420	1,477	1,556	1,654
EBIT ¹	1,454	1,355	1,336	1,372	1,272	1,320	1,395	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	78.65	78.65	78.65
Nbr of stocks (in thousands)	244,087	225,529	224,400	215,749	207,696	198,434	-	-
Announcement Date	08/02/22	09/02/23	08/02/24	11/02/25	10/02/26	-	-	-

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	18.64x	2.34x	12.29x	1.6%	15.61B
SAINT-GOBAIN	12.69x	1x	6.46x	3.09%	42.38B
ASSA ABLOY AB	22.7x	2.84x	13.94x	1.98%	40.15B
QXO, INC.	-28.14x	1.66x	17.82x	-.--%	14.94B
CARLISLE COMPANIES INCORPORATED	18.55x	3.13x	12.78x	1.33%	13.94B
AGC INC.	14.92x	0.79x	5.13x	3.42%	8.03B
BUILDERS FIRSTSOURCE, INC.	35.08x	0.83x	10.02x	-.--%	7.99B
ZURN ELKAY WATER SOLUTIONS CORPORATION	32.5x	4.39x	16.26x	0.95%	7.96B
SIMPSON MANUFACTURING CO., INC.	20.86x	3.08x	12.75x	0.62%	7.78B
TOTO LTD.	25.37x	1.45x	11.59x	1.62%	7.55B
Average	17.32x	2.15x	11.90x	1.46%	16.63B
Weighted average by Cap.	15.57x	2.07x	11.47x	1.84%