Masimo Corporation

Masimo Corporation

MASIยทNASDAQ

$178.78

+0.047%
HealthcareMedical - Devices

Masimo Corporation develops, manufactures, and markets noninvasive monitoring technologies and hospital automation solutions worldwide. The company offers masimo signal extraction technology (SET) pulse oximetry with measure-through motion and low perfusion pulse oximetry monitoring to address the primary limitations of conventional pulse oximetry. It also provides Masimo rainbow SET platform that includes rainbow SET Pulse CO-Oximetry products that noninvasively monitor hemoglobin species, including oxygen saturation, pulse rate, perfusion index, pleth variability index, and respiration rate from the pleth; noninvasively monitor hemoglobin concentration, and carboxyhemoglobin and methemoglobin; monitor arterial oxygen saturation and acoustic respiration rate; and calculates oxygen content and oxygen reserve index. It offers SedLine brain function monitoring technology to measure the brain's electrical activity by detecting EEG signals; capnography and gas monitoring products comprising external plug-in-and-measure capnography and gas analyzers, integrated modules, handheld capnograph and capnometer devices, and capnography sampling lines; O3 regional oximetry for tissue oxygen saturation measurement; and hemodynamic monitoring solutions. Its Masimo Hospital Automation platform includes Patient SafetyNet, Patient SafetyNet surveillance, Kite, UniView, Replica, UniView : 60, and MyView. It offers connectivity devices; and nasal high flow ventilation and neuromodulation solutions. It provides its products through direct sales force, distributors, and original equipment manufacturers partners to hospitals, emergency medical service and home care providers, long-term care facilities, physician offices, veterinarians, and consumers; and non-medical/consumer products through e-commerce site, masimopersonalhealth.com. The company was incorporated in 1989 and is headquartered in Irvine, California.

At a Glance

Live Snapshot
Market Cap$9.36B
EPS-2.8300
P/E Ratio-45.07
Earnings Date08/04/2026
Masimo Corporation

Masimo Corporation Fair Value Envelope

MASI ยท NASDAQ

Our analysis suggests that MASI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $178.78, this represents a potential HIDDEN relative to our calculated worth for Masimo Corporation.

Intrinsic Value
Current Price: $178.78

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$46.1B
+ Cash & Equivalents$152.3M
Firm Value$46.3B
- Debt$559.3M
Equity Value$45.7B
/ Shares Outstanding53,975,167B
DCF Value$847
UNDERVALUED BY 374%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$295.7M
$402.5M
$548.0M
$745.9M
$1.0B
$1.4B
$1.9B
$2.6B
$3.5B
$4.7B
Maintenance CapEx
-$5.3M
-$7.2M
-$9.8M
-$13.3M
-$18.1M
-$24.7M
-$33.6M
-$45.8M
-$62.3M
-$84.8M
Owner Earnings
$290.4M
$395.3M
$538.2M
$732.6M
$997.3M
$1.4B
$1.8B
$2.5B
$3.4B
$4.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$268.9M
$338.9M
$427.2M
$538.5M
$678.8M
$855.6M
$1.1B
$1.4B
$1.7B
$2.2B
Terminal Value represents 79.6% of Enterprise Value