image
Consumer Cyclical - Furnishings, Fixtures & Appliances - NYSE - US
$ 12.93
-1.3 %
$ 1.65 B
Market Cap
13.47
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one MBC stock under the worst case scenario is HIDDEN Compared to the current market price of 12.9 USD, MasterBrand, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one MBC stock under the base case scenario is HIDDEN Compared to the current market price of 12.9 USD, MasterBrand, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one MBC stock under the best case scenario is HIDDEN Compared to the current market price of 12.9 USD, MasterBrand, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MBC

image
$20.0$20.0$19.0$19.0$18.0$18.0$17.0$17.0$16.0$16.0$15.0$15.0$14.0$14.0$13.0$13.0$12.0$12.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 Mar
FINANCIALS
2.7 B REVENUE
-0.95%
236 M OPERATING INCOME
-23.05%
126 M NET INCOME
-30.82%
292 M OPERATING CASH FLOW
-28.01%
-581 M INVESTING CASH FLOW
-920.74%
270 M FINANCING CASH FLOW
189.90%
668 M REVENUE
-7.02%
37.5 M OPERATING INCOME
-34.90%
14 M NET INCOME
-51.89%
115 M OPERATING CASH FLOW
42.45%
-38.9 M INVESTING CASH FLOW
92.66%
-61.7 M FINANCING CASH FLOW
-16.60%
Balance Sheet MasterBrand, Inc.
image
Current Assets 651 M
Cash & Short-Term Investments 121 M
Receivables 191 M
Other Current Assets 339 M
Non-Current Assets 2.28 B
Long-Term Investments 0
PP&E 548 M
Other Non-Current Assets 1.73 B
4.12 %6.52 %11.57 %18.70 %59.09 %Total Assets$2.9b
Current Liabilities 395 M
Accounts Payable 181 M
Short-Term Debt 19.5 M
Other Current Liabilities 195 M
Non-Current Liabilities 1.24 B
Long-Term Debt 1.06 B
Other Non-Current Liabilities 177 M
11.05 %11.94 %65.00 %10.82 %Total Liabilities$1.6b
EFFICIENCY
Earnings Waterfall MasterBrand, Inc.
image
Revenue 2.7 B
Cost Of Revenue 1.82 B
Gross Profit 877 M
Operating Expenses 641 M
Operating Income 236 M
Other Expenses 110 M
Net Income 126 M
3b3b3b3b2b2b2b2b1b1b500m500m003b(2b)877m(641m)236m(110m)126mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
32.48% GROSS MARGIN
32.48%
8.73% OPERATING MARGIN
8.73%
4.66% NET MARGIN
4.66%
9.72% ROE
9.72%
4.30% ROA
4.30%
6.90% ROIC
6.90%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis MasterBrand, Inc.
image
350m350m300m300m250m250m200m200m150m150m100m100m50m50m0020202020Jul '20Jul '2020212021Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024Jul '24Jul '2420252025
Net Income 126 M
Depreciation & Amortization 77.3 M
Capital Expenditures -80.9 M
Stock-Based Compensation 21.9 M
Change in Working Capital 40.2 M
Others 27.5 M
Free Cash Flow 211 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets MasterBrand, Inc.
image
Wall Street analysts predict an average 1-year price target for MBC of $20 , with forecasts ranging from a low of $20 to a high of $20 .
MBC Lowest Price Target Wall Street Target
20 USD 54.68%
MBC Average Price Target Wall Street Target
20 USD 54.68%
MBC Highest Price Target Wall Street Target
20 USD 54.68%
Price
Max Price Target
Min Price Target
Average Price Target
202019191818171716161515141413131212May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership MasterBrand, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
366 K USD 2
9-12 MONTHS
0 USD 0
Bought
381 K USD 2
0-3 MONTHS
0 USD 0
3-6 MONTHS
308 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
MasterBrand Announces Additional $50 Million Share Repurchase Authorization BEACHWOOD, Ohio--(BUSINESS WIRE)--MasterBrand, Inc. (NYSE: MBC, the “Company,” or “MasterBrand”), the largest residential cabinet manufacturer in North America, today announced that its Board of Directors has authorized a share repurchase program to buy back up to $50 million of the Company's outstanding common stock until March 13, 2028. This is in addition to the existing share repurchase authorization approved in April 2023, under which approximately $21 million remained available for repurc. businesswire.com - 2 weeks ago
MasterBrand Cabinets: Macro Uncertainty Top Of Mind MasterBrand Cabinets posted a worse-than-expected quarter in Q4, but most of my previous thesis remains intact, structurally speaking. Sales will likely soften further throughout 2025, but between cross-selling opportunities and margin growth initiatives, they can partly offset market headwinds. The bigger valuation worry is just the macro degrading more than expected, but at today's price, I think investors can earn an attractive IRR over time. seekingalpha.com - 1 month ago
Astellas and MBC BioLabs Announce the Sixth Annual Astellas Future Innovator Prize Awardees win a year of access to a prestigious life-science incubator in San Francisco and to Astellas expertise to further their research Award helps biotech start-ups accelerate early drug discovery and research efforts NORTHBROOK, Ill. , Feb. 27, 2025 /PRNewswire/ -- Astellas Pharma U.S. Inc. (Head of Commercial: Mike Petroutsas, "Astellas"), and MBC BioLabs, a premier launchpad for early-stage life-science companies, today announced their collaboration on the Astellas Future Innovator Prize. prnewswire.com - 1 month ago
MasterBrand, Inc. (MBC) Q4 2024 Earnings Call Transcript MasterBrand, Inc. (NYSE:MBC ) Q4 2024 Earnings Conference Call February 18, 2025 4:30 PM ET Company Participants Farand Pawlak - Vice President of Investor Relations, Treasury and Corporate Communications Dave Banyard - President and Chief Executive Officer Andi Simon - Executive Vice President and Chief Financial Officer Conference Call Participants Adam Baumgarten - Zelman & Associates Garik Shmois - Loop Capital Markets Operator Greetings, and welcome to MasterBrand's Fourth Quarter and Full Year 2024 Earnings Conference Call. During the company's prepared remarks, all participants will be in a listen-only mode. seekingalpha.com - 1 month ago
MasterBrand Reports Fourth Quarter and Full Year 2024 Financial Results BEACHWOOD, Ohio--(BUSINESS WIRE)--MasterBrand, Inc. (NYSE: MBC, the “Company,” or “MasterBrand”), the largest residential cabinet manufacturer in North America, today announced fourth quarter and full year 2024 financial results. “End market choppiness increased throughout the holiday season resulting in unanticipated volume declines which delayed the realization of previously implemented price increases and limited our ability to sufficiently flex operations in the quarter,” said Dave Banyard,. businesswire.com - 1 month ago
MasterBrand to Announce Fourth Quarter and Full Year 2024 Results on February 18 BEACHWOOD, Ohio--(BUSINESS WIRE)--MasterBrand, Inc. (NYSE: MBC, the “Company,” or “MasterBrand”), the largest residential cabinet manufacturer in North America, today announced it will release its fourth quarter and full year 2024 financial results after the market close on Tuesday, February 18, 2025. The Company will hold a live conference call and webcast at 4:30 p.m. ET the same day to discuss the financial results and business outlook. Telephone access to the live call will be available at. businesswire.com - 2 months ago
MasterBrand: Market Share Gains And End Market Recovery Should Drive Upside MasterBrand: Market Share Gains And End Market Recovery Should Drive Upside seekingalpha.com - 2 months ago
MasterBrand to Present at BofA Securities Leveraged Finance Conference 2024 BEACHWOOD, Ohio--(BUSINESS WIRE)--MasterBrand, Inc. (NYSE: MBC, the “Company,” or “MasterBrand”), the largest residential cabinet manufacturer in North America, today announced that Andi Simon, Executive Vice President and Chief Financial Officer, will present at BofA Securities Leveraged Finance Conference 2024 in Boca Raton, Florida on Tuesday, December 3, 2024, at 1:30pm Eastern Time. The live webcast and presentation materials will be available on the Investors section of the Company's webs. businesswire.com - 4 months ago
MasterBrand, Inc. (MBC) Q3 2024 Earnings Call Transcript MasterBrand, Inc. (NYSE:MBC ) Q3 2024 Earnings Conference Call November 5, 2024 4:30 PM ET Company Participants Farand Pawlak - Vice President of Investor Relations, Treasury and Corporate Communications Dave Banyard - President & Chief Executive Officer Andi Simon - Executive Vice President & Chief Financial Officer Conference Call Participants Garik Shmois - Loop Capital Markets Adam Baumgarten - Zelman & Associates Tom Mahoney - Cleveland Research Operator Greetings and welcome to the MasterBrand's Third Quarter 2024 Earnings Conference Call. At this time, all participants are in a listen-only mode. seekingalpha.com - 4 months ago
MasterBrand to Announce Third Quarter 2024 Results on November 5 BEACHWOOD, Ohio--(BUSINESS WIRE)--MasterBrand, Inc. (NYSE: MBC, the “Company,” or “MasterBrand”), the largest residential cabinet manufacturer in North America, today announced it will release its third quarter 2024 financial results after the market close on Tuesday, November 5, 2024. The Company will hold a live conference call and webcast at 4:30 p.m. ET the same day to discuss the financial results and business outlook. Telephone access to the live call will be available at (877) 407-4019 (. businesswire.com - 5 months ago
MasterBrand: Crafting A Comeback MasterBrand is a leading North American cabinetry manufacturer, showing stable revenue growth despite FY23 challenges, and has improved margins through strategic initiatives and cost-saving measures. The acquisition of Supreme Cabinetry Brands enhances MBC's premium offerings and distribution, positioning it for growth as the housing market recovers due to Federal Reserve rate cuts. Management has increased the 2024 outlook, expecting a low single-digit YoY increase and adjusted EBITDA margin within 14.0% to 14.5%. seekingalpha.com - 6 months ago
MasterBrand, Inc. (MBC) Q2 2024 Earnings Call Transcript MasterBrand, Inc. (NYSE:MBC ) Q2 2024 Results Conference Call August 6, 2024 4:30 PM ET Company Participants Farand Pawlak - VP, IR, Treasury and Corporate Communications Dave Banyard - President, CEO Andi Simon - EVP, CFO Conference Call Participants Garik Shmois - Loop Capital Markets Adam Baumgarten - Zelman & Associates Tom Mahoney - Cleveland Research Operator Welcome back to MasterBrand's Second Quarter 2024 Earnings Conference Call. We appreciate your patience this afternoon following a brief severe weather delay due to a tornado warning in the Cleveland area. seekingalpha.com - 7 months ago
8. Profile Summary

MasterBrand, Inc. MBC

image
COUNTRY US
INDUSTRY Furnishings, Fixtures & Appliances
MARKET CAP $ 1.65 B
Dividend Yield 0.00%
Description MasterBrand, Inc. manufactures and sells residential cabinets for the kitchen, bathroom, and other parts of the home in North America. The company is based in Jasper, Indiana.
Contact One MasterBrand Cabinets Drive, Jasper, IN, 47547 https://www.masterbrandcabinets.com
IPO Date Dec. 9, 2022
Employees 13316
Officers Ms. Andrea H. Simon Executive Vice President & Chief Financial Officer Mr. R. David Banyard Jr. Chief Executive Officer, President & Director Ms. Andrean Renee Horton Esq. Executive Vice President, Chief Legal Officer & Secretary Mr. Mark A. Young Chief Accounting Officer & Vice President Farand Pawlak CPA Vice President of Investor Relations & External Communications Ms. Navi Grewal Executive Vice President and Chief Digital & Technology Officer Mr. Bruce A. Kendrick Executive Vice President & Chief Human Resources Officer Mr. Martin S. Van Doren Executive Vice President of Sales Mr. Kurt W. Wanninger Executive Vice President & Chief Operating Officer