MAS Masco
Intrinsic value$46.16
Price (at call)$73.29
Margin of safety
-37.0%
vs market (rating basis)
+20.5%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | -4.5% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 17.5% |
| Years to target margin | 5 |
| Sales-to-capital | 2.76 |
| Beta | 1.30 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 9.6% |
| Terminal WACC | 8.5% |
Valuation bridge
| PV of explicit FCFF | 5.62B |
| PV of terminal value | 6.06B |
| Equity value | 9.10B |
| ÷ shares → per share | $46.16 |
News
neutral +0.10 · 8 articles
- What Are Wall Street Analysts' Target Price for Masco Stock?
- URI Drives 90%+ of Growth Organically: Is M&A Still a Key Catalyst?
- Masco (MAS): Buy, Sell, or Hold Post Q2 Earnings?
- Should Investors Buy United Rentals Stock Post Impressive Q2 Earnings?
- Masco (MAS) Q2 2026 Earnings Call Transcript
- 1 S&P 500 Stock to Target This Week and 2 We Brush Off
- Could Masco (MAS) Be One of the Better Home Improvement Stocks to Watch?
- Masco Earnings Rise as Pricing and Tariff Refunds Lift 2026 Margins
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 7.28B | -4.5% | 17.5% | 965.30M | 0 | 965.30M | 880.92M |
| 2 | 7.02B | -3.6% | 17.5% | 930.51M | 0 | 930.51M | 774.94M |
| 3 | 6.82B | -2.7% | 17.5% | 905.23M | 0 | 905.23M | 688.00M |
| 4 | 6.70B | -1.8% | 17.5% | 888.69M | 0 | 888.69M | 616.38M |
| 5 | 6.64B | -0.9% | 17.5% | 880.33M | 0 | 880.33M | 557.21M |
| 6 | 6.63B | -0.1% | 17.5% | 879.87M | 0 | 879.87M | 508.24M |
| 7 | 6.69B | 0.8% | 17.5% | 887.23M | 20.09M | 867.14M | 457.10M |
| 8 | 6.80B | 1.7% | 17.5% | 902.52M | 41.78M | 860.74M | 414.07M |
| 9 | 6.98B | 2.6% | 17.5% | 926.10M | 64.40M | 861.70M | 378.30M |
| 10 | 7.23B | 3.5% | 17.5% | 958.51M | 88.55M | 869.96M | 348.54M |