MASCO CORP /DE/ (MAS)
Heating Equip, Except Elec & Warm Air; & Plumbing Fixtures · Industrials · $15.6B
Intrinsic Value (Consensus)
$58.06
Current Price
$77.20
Margin of Safety
-24.8%
24.8% Above Intrinsic Value
Value: $58
Price: $77
Valuation Model Estimates
Current Price: $77.20
DCF (Discounted Cash Flow)
$59.51
Graham Number
Not applicable
—
Earnings Power Value
$37.48
Relative Value (P/E)
$77.20
Dividend Discount Model
$16.23
Consensus Value
$58.06
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.7%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.86
- EPS (Forward)
- $3.96
- Book Value
- $-0.92
- P/E Ratio
- 20.0
- Forward P/E
- 19.5
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- -3.4%
- Earnings Growth
- 2.7%
- Dividend Yield
- 1.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance