|
Market Closed -
NYSE
21:00:02 16/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 72.87 USD | +0.40% |
|
+5.99% | +14.83% |
| 10-12 | BMO Capital Adjusts Price Target on Masco to $75 From $77 | MT |
| 10-12 | Goldman Sachs Adjusts Price Target on Masco to $89 From $96 | MT |
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 | 14,311 | - | - |
| Change | - | -38.59% | 42.8% | 4.17% | -15.82% | 8.58% | - | - |
| Enterprise Value (EV) 1 | 19,173 | 13,224 | 17,344 | 17,971 | 15,480 | 16,974 | 17,018 | 17,073 |
| Change | - | -31.03% | 31.15% | 3.61% | -13.86% | 9.65% | 0.25% | 0.32% |
| P/E | 43.3x | 12.9x | 16.7x | 19.3x | 16.4x | 16.2x | 15.6x | 14.2x |
| PBR | 315x | -41.3x | 154x | -300x | 175x | -34.8x | -35.2x | -41.9x |
| PEG | - | 0x | 1.6x | -2.98x | 6.17x | 1x | 4.04x | 1.44x |
| Capitalization / Revenue | 2.05x | 1.21x | 1.89x | 2x | 1.74x | 1.87x | 1.82x | 1.76x |
| EV / Revenue | 2.29x | 1.52x | 2.18x | 2.3x | 2.05x | 2.22x | 2.17x | 2.1x |
| EV / EBITDA | 12x | 8.85x | 11.7x | 11.8x | 10.9x | 11.1x | 11.2x | 10.7x |
| EV / EBIT | 13.2x | 9.76x | 13x | 13.1x | 12.2x | 12.3x | 12.6x | 11.9x |
| EV / FCF | 23.9x | 21.5x | 14.8x | 19.8x | 17.9x | 18.9x | 19.2x | 17.9x |
| FCF Yield | 4.18% | 4.66% | 6.75% | 5.05% | 5.59% | 5.28% | 5.21% | 5.59% |
| Dividend per Share 2 | 0.89 | 1.12 | 1.14 | 1.16 | 1.24 | 1.278 | 1.335 | 1.41 |
| Rate of return | 1.27% | 2.4% | 1.7% | 1.6% | 1.95% | 1.75% | 1.83% | 1.93% |
| EPS 2 | 1.62 | 3.63 | 4.02 | 3.76 | 3.86 | 4.485 | 4.658 | 5.119 |
| Distribution rate | 54.9% | 30.9% | 28.4% | 30.9% | 32.1% | 28.5% | 28.7% | 27.5% |
| Net sales 1 | 8,375 | 8,680 | 7,967 | 7,828 | 7,562 | 7,657 | 7,846 | 8,134 |
| EBITDA 1 | 1,604 | 1,494 | 1,485 | 1,522 | 1,420 | 1,534 | 1,518 | 1,601 |
| EBIT 1 | 1,454 | 1,355 | 1,336 | 1,372 | 1,272 | 1,381 | 1,355 | 1,432 |
| Net income 1 | 410 | 844 | 908 | 822 | 810 | 889.1 | 888.1 | 945.8 |
| Net Debt 1 | 2,033 | 2,699 | 2,314 | 2,314 | 2,300 | 2,664 | 2,707 | 2,762 |
| Reference price 2 | 70.22 | 46.67 | 66.98 | 72.57 | 63.46 | 72.87 | 72.87 | 72.87 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.25x | 2.22x | 11.06x | 1.75% | 14.31B | |
| 22.89x | 2.88x | 14.1x | 1.91% | 40.32B | |
| 11.31x | 0.9x | 5.88x | 3.53% | 36.62B | |
| 28.47x | 5.71x | 19.36x | 2.42% | 21.75B | |
| 22.44x | 1.91x | 13.83x | 0.65% | 19.49B | |
| 17.95x | 2.97x | 12.24x | 1.38% | 13.23B | |
| -16.97x | 1.38x | 16.03x | 3.36% | 11.27B | |
| 20.64x | 3.25x | 10.74x | 0.62% | 9.67B | |
| 14.06x | 1.39x | 6.98x | 2.8% | 8.92B | |
| 18.77x | 1.96x | 10.35x | 0.23% | 9.02B | |
| Average | 15.58x | 2.46x | 12.06x | 1.87% | 18.46B | |
| Weighted average by Cap. | 17.16x | 2.48x | 12.11x | 2.09% |
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
- Valuation Masco Corporation
Select your edition
All financial news and data tailored to specific country editions
