Valuation Masco Corporation Berne S.E.

Stocks

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

09-15	Masco Corporation Announces Appointment of Yaron Ben David to Chief Technology and AI Officer, Effective September 15, 2026	CI
09-11	Wells Fargo Adjusts Price Target on Masco to $82 From $87, Keeps 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	13,739	-	-
Change	-	-38.59%	42.8%	4.17%	-15.82%	4.24%	-	-
Enterprise Value (EV) ¹	19,173	13,224	17,344	17,971	15,480	16,371	16,394	16,242
Change	-	-31.03%	31.15%	3.61%	-13.86%	5.75%	0.14%	-0.93%
P/E	43.3x	12.9x	16.7x	19.3x	16.4x	15.6x	15x	13.6x
PBR	315x	-41.3x	154x	-300x	175x	-33.6x	-37.2x	-44.7x
PEG	-	0x	1.6x	-2.98x	6.17x	1x	4.03x	1.4x
Capitalization / Revenue	2.05x	1.21x	1.89x	2x	1.74x	1.79x	1.75x	1.69x
EV / Revenue	2.29x	1.52x	2.18x	2.3x	2.05x	2.14x	2.08x	2x
EV / EBITDA	12x	8.85x	11.7x	11.8x	10.9x	10.7x	10.7x	10.1x
EV / EBIT	13.2x	9.76x	13x	13.1x	12.2x	11.8x	12x	11.3x
EV / FCF	23.9x	21.5x	14.8x	19.8x	17.9x	18.7x	18.5x	16.9x
FCF Yield	4.18%	4.66%	6.75%	5.05%	5.59%	5.36%	5.4%	5.92%
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%	1.83%	1.92%	1.98%
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	69.96	69.96	69.96
Nbr of stocks (in thousands)	244,087	225,529	224,400	215,749	207,696	196,387	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASSA ABLOY AB	22.91x	2.88x	14.1x	1.91%	40.49B
SAINT-GOBAIN	12.01x	0.94x	6.11x	3.31%	39.87B
MASCO CORPORATION	15.57x	2.14x	10.68x	1.83%	13.74B
QXO, INC.	-23.24x	1.49x	16.77x	2.86%	13.26B
CARLISLE COMPANIES INCORPORATED	17.6x	2.93x	12.05x	1.4%	13.02B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.81x	4.22x	15.37x	0.95%	7.78B
AGC INC.	14.94x	0.75x	4.97x	3.72%	7.62B
SIMPSON MANUFACTURING CO., INC.	19.16x	2.89x	11.78x	0.67%	7.24B
ARMSTRONG WORLD INDUSTRIES, INC.	20.2x	4.07x	11.84x	0.85%	6.92B
Average	14.11x	2.48x	11.52x	1.95%	16.66B
Weighted average by Cap.	14.34x	2.19x	11.11x	2.25%