image
Consumer Cyclical - Furnishings, Fixtures & Appliances - NYSE - US
$ 17.07
1.37 %
$ 2.17 B
Market Cap
14.97
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 19, 2025.

The intrinsic value of one MBC stock under the worst case scenario is HIDDEN Compared to the current market price of 17.1 USD, MasterBrand, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 19, 2025.

The intrinsic value of one MBC stock under the base case scenario is HIDDEN Compared to the current market price of 17.1 USD, MasterBrand, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 19, 2025.

The intrinsic value of one MBC stock under the best case scenario is HIDDEN Compared to the current market price of 17.1 USD, MasterBrand, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
2.73 B REVENUE
-16.77%
306 M OPERATING INCOME
6.69%
182 M NET INCOME
17.12%
406 M OPERATING CASH FLOW
72.16%
-56.9 M INVESTING CASH FLOW
-1.79%
-300 M FINANCING CASH FLOW
-39.29%
718 M REVENUE
6.15%
57.6 M OPERATING INCOME
-27.82%
29.1 M NET INCOME
-35.76%
80.8 M OPERATING CASH FLOW
4.39%
-530 M INVESTING CASH FLOW
-10716.33%
372 M FINANCING CASH FLOW
1219.28%
Balance Sheet MasterBrand, Inc.
image
Current Assets 677 M
Cash & Short-Term Investments 149 M
Receivables 203 M
Other Current Assets 326 M
Non-Current Assets 1.7 B
Long-Term Investments 0
PP&E 417 M
Other Non-Current Assets 1.29 B
Current Liabilities 349 M
Accounts Payable 151 M
Short-Term Debt 33.7 M
Other Current Liabilities 164 M
Non-Current Liabilities 838 M
Long-Term Debt 736 M
Other Non-Current Liabilities 102 M
EFFICIENCY
Earnings Waterfall MasterBrand, Inc.
image
Revenue 2.73 B
Cost Of Revenue 1.85 B
Gross Profit 876 M
Operating Expenses 570 M
Operating Income 306 M
Other Expenses 124 M
Net Income 182 M
RATIOS
32.13% GROSS MARGIN
32.13%
11.24% OPERATING MARGIN
11.24%
6.68% NET MARGIN
6.68%
15.25% ROE
15.25%
7.64% ROA
7.64%
12.28% ROIC
12.28%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis MasterBrand, Inc.
image
Net Income 182 M
Depreciation & Amortization 64.3 M
Capital Expenditures -57.3 M
Stock-Based Compensation 17.8 M
Change in Working Capital 152 M
Others 4.9 M
Free Cash Flow 348 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 17.16%
MBC Average Price Target Wall Street Target
20 USD 17.16%
MBC Highest Price Target Wall Street Target
20 USD 17.16%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership MasterBrand, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
366 K USD 2
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
308 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
4 months ago
Sep 13, 2024
Sell 77 K USD
Young Mark A.
VP, Chief Accounting Officer
- 4715
16.3315 USD
4 months ago
Sep 09, 2024
Sell 8.03 K USD
HACKETT ANN F
Director
- 502
15.9909 USD
4 months ago
Sep 11, 2024
Sell 281 K USD
HACKETT ANN F
Director
- 17589
15.9505 USD
5 months ago
Aug 09, 2024
Bought 308 K USD
Crisci Robert
Director
+ 20000
15.3863 USD
1 year ago
Jan 23, 2023
Bought 2.56 K USD
GOLDMAN SACHS GROUP INC
Director
+ 300
8.54 USD
1 year ago
Jan 23, 2023
Bought 803 USD
GOLDMAN SACHS GROUP INC
Director
+ 94
8.54 USD
1 year ago
Jan 23, 2023
Bought 3.89 K USD
GOLDMAN SACHS GROUP INC
Director
+ 463
8.408 USD
1 year ago
Jan 23, 2023
Bought 4.29 K USD
GOLDMAN SACHS GROUP INC
Director
+ 500
8.582 USD
1 year ago
Jan 23, 2023
Sell 4.11 K USD
GOLDMAN SACHS GROUP INC
Director
- 477
8.6087 USD
1 year ago
Jan 23, 2023
Sell 51.2 USD
GOLDMAN SACHS GROUP INC
Director
- 6
8.54 USD
1 year ago
Jan 23, 2023
Sell 5.04 K USD
GOLDMAN SACHS GROUP INC
Director
- 587
8.5853 USD
1 year ago
Jan 23, 2023
Sell 1.96 K USD
GOLDMAN SACHS GROUP INC
Director
- 228
8.5879 USD
1 year ago
Jan 23, 2023
Bought 854 USD
GOLDMAN SACHS GROUP INC
Director
+ 100
8.54 USD
1 year ago
Jan 23, 2023
Sell 197 USD
GOLDMAN SACHS GROUP INC
Director
- 23
8.5491 USD
1 year ago
Jan 23, 2023
Bought 206 USD
GOLDMAN SACHS GROUP INC
Director
+ 24
8.569 USD
1 year ago
Jan 23, 2023
Sell 300 USD
GOLDMAN SACHS GROUP INC
Director
- 35
8.58 USD
1 year ago
Jan 23, 2023
Sell 51.3 USD
GOLDMAN SACHS GROUP INC
Director
- 6
8.5433 USD
1 year ago
Jan 23, 2023
Bought 0 USD
GOLDMAN SACHS GROUP INC
Director
+ 7120
0 USD
1 year ago
Jan 23, 2023
Bought 0 USD
GOLDMAN SACHS GROUP INC
Director
+ 8029
0 USD
7. News
MasterBrand: Market Share Gains And End Market Recovery Should Drive Upside MasterBrand: Market Share Gains And End Market Recovery Should Drive Upside seekingalpha.com - 1 week 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 - 1 month 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 - 2 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 - 3 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 - 3 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 - 5 months ago
MasterBrand Releases Annual Corporate Sustainability and Responsibility (CSR) Report BEACHWOOD, Ohio--(BUSINESS WIRE)--MasterBrand, Inc. (NYSE: MBC, the “Company,” or “MasterBrand”), the largest residential cabinet manufacturer in North America, today released the Company's annual Corporate Sustainability and Responsibility (CSR) Report. This report marks the second year the Company provided an overview of MasterBrand's progress in many areas of sustainability and responsibility, including stewardship of its resources, the well-being of associates and an industry-leading corpor. businesswire.com - 5 months ago
MasterBrand Cabinets: Undervalued If The Market Stabilizes MasterBrand Cabinets (MBC) stock price, similar to AMWD, is down double-digits since the early part of 2024. While Q1 sales were down sequentially and on a year-over-year basis, it does appear that their end-markets are seeing relatively stable demand on a go-forward basis. Should that condition hold, MBC has room for more upside, particularly if they can extract even a small amount of the announced synergies from their newly acquired Superior Cabinetry. seekingalpha.com - 6 months ago
MasterBrand Completes Acquisition of Supreme Cabinetry Brands BEACHWOOD, Ohio--(BUSINESS WIRE)--MasterBrand, Inc. (NYSE: MBC, the “Company,” or “MasterBrand”), through its subsidiary MasterBrand Cabinets LLC, today announced that it has completed its acquisition of Supreme Cabinetry Brands, Inc. (“Supreme”), a highly regarded cabinetry company, from GHK Capital Partners LP (“GHK”) for $520 million in cash. “Today is an important day as Supreme joins MasterBrand,” said Dave Banyard, President and Chief Executive Officer of MasterBrand. “The completion of t. businesswire.com - 6 months ago
MasterBrand Launches Dealer Designer Council, Gains Customer Insights and Provides Community for Dealer Designers BEACHWOOD, Ohio--(BUSINESS WIRE)--MasterBrand, Inc., (NYSE: MBC, the “Company,” or “MasterBrand”) the largest residential cabinet manufacturer in North America, recently launched the MasterBrand Dealer Designer Council. Comprised of nine industry insiders, this council will offer members an opportunity to share insights into the latest trends and the buying habits of consumers while gaining the support of a community of successful dealer designers with whom to collaborate. “We are thrilled to k. businesswire.com - 6 months ago
MasterBrand, Inc. Announces Pricing of Previously Announced Offering of $700 million of Senior Notes due 2032 BEACHWOOD, Ohio--(BUSINESS WIRE)--MasterBrand, Inc. (NYSE: MBC, the “Company”) today announced that it has priced its previously announced notes offering (the “Offering”) and has agreed to issue and sell $700 million aggregate principal amount of 7.00% Senior Notes due 2032 (the “Notes”). The Notes are expected to settle on or around June 27, 2024, subject to customary closing conditions. The Notes will be the Company's unsecured and unsubordinated debt obligations and will be guaranteed, on a. businesswire.com - 7 months ago
MasterBrand, Inc. Announces Intention to Offer $700 Million Senior Notes Due 2032 BEACHWOOD, Ohio--(BUSINESS WIRE)--MasterBrand, Inc. (NYSE: MBC, the “Company”) today announced that it intends, subject to market and other customary conditions, to offer (the “Offering”) $700 million aggregate principal amount of Senior Notes due 2032 (the “Notes”), to be issued by the Company and guaranteed on a senior unsecured basis by the subsidiaries that guarantee the Company's credit facility. The Company intends to use the net proceeds from the Offering, together with borrowings under. businesswire.com - 7 months ago
8. Profile Summary

MasterBrand, Inc. MBC

image
COUNTRY US
INDUSTRY Furnishings, Fixtures & Appliances
MARKET CAP $ 2.17 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 12307
Officers Mr. Kurt W. Wanninger Executive Vice President & Chief Operating Officer Mr. R. David Banyard Jr. Chief Executive Officer, President & Director Farand Pawlak CPA Vice President of Investor Relations & External Communications Mr. Martin S. Van Doren Executive Vice President of Sales Mr. Bruce A. Kendrick Executive Vice President & Chief Human Resources Officer Ms. Andrea H. Simon Executive Vice President & Chief Financial Officer Ms. Navi Grewal Executive Vice President and Chief Digital & Technology Officer Ms. Andrean Renee Horton Esq. Executive Vice President, Chief Legal Officer & Secretary Mr. Mark A. Young Chief Accounting Officer & Vice President