Masco Corporation

Masco Corporation

MASยทNYSE

$69.56

+0.81%
Consumer CyclicalFurnishings, Fixtures & Appliances

Masco Corporation designs, manufactures, and distributes home improvement and building products in North America, Europe, and internationally. The company's Plumbing Products segment offers faucets, showerheads, handheld showers, valves, bath hardware and accessories, bathing units, shower bases and enclosures, sinks, toilets, acrylic tubs, shower trays, spas, exercise pools, and fitness systems; brass, copper, and composite plumbing system components; connected water products; thermoplastic solutions, extruded plastic profiles, specialized fabrications, and PEX tubing products; and other non-decorative plumbing products. This segment provides its products under the DELTA, BRIZO, PEERLESS, HANSGROHE, AXOR, KRAUS, EASY DRAIN, STEAMIST, ELITESTEAM, GINGER, NEWPORT BRASS, BRASSTECH, WALTEC, BRISTAN, HERITAGE, MIROLIN, HOT SPRING, CALDERA, FREEFLOW SPAS, FANTASY SPAS, ENDLESS POOLS, BRASSCRAFT, PLUMB SHOP, COBRA, COBRA PRO, and MASTER PLUMBER brands. Its Decorative Architectural Products segment offers paints, primers, specialty coatings, stains, and waterproofing products, as well as paint applicators and accessories; cabinet and door hardware, functional hardware, wall plates, hook and rail products, closet organization systems, and picture hanging accessories; decorative bath hardware, mirrors, and shower accessories and doors; and decorative indoor and outdoor lighting fixtures, ceiling fans, landscape lighting, and LED lighting systems. This segment provides its products under the BEHR, KILZ, WHIZZ, Elder & Jenks, LIBERTY, BRAINERD, FRANKLIN BRASS, KICHLER, and ร‰LAN brands. It sells its products to the plumbing, heating, and hardware wholesalers; home centers and online retailers; hardware stores; electrical and landscape distributors; lighting showrooms; building supply outlets; and other mass merchandisers. Masco Corporation was incorporated in 1929 and is headquartered in Livonia, Michigan.

At a Glance

Live Snapshot
Market Cap$14.03B
EPS3.8800
P/E Ratio17.93
Earnings Date07/30/2026
Masco Corporation

Masco Corporation Fair Value Envelope

MAS ยท NYSE

Our analysis suggests that MAS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $69.56, this represents a potential HIDDEN relative to our calculated worth for Masco Corporation.

Intrinsic Value
Current Price: $69.56

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$10.3B
+ Cash & Equivalents$647.0M
Firm Value$10.9B
- Debt$3.4B
Equity Value$7.5B
/ Shares Outstanding207,729,468B
DCF Value$36
OVERVALUED BY 48%

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
$975.8M
$931.7M
$889.6M
$849.4M
$811.0M
$774.3M
$739.3M
$705.9M
$674.0M
$643.5M
Maintenance CapEx
-$29.8M
-$28.4M
-$27.2M
-$25.9M
-$24.8M
-$23.6M
-$22.6M
-$21.5M
-$20.6M
-$19.6M
Owner Earnings
$946.0M
$903.2M
$862.4M
$823.4M
$786.2M
$750.7M
$716.7M
$684.3M
$653.4M
$623.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$875.9M
$774.4M
$684.6M
$605.2M
$535.1M
$473.1M
$418.2M
$369.7M
$326.9M
$289.0M
Terminal Value represents 47.9% of Enterprise Value