MASCO CORP /DE/ (MAS)
Heating Equip, Except Elec & Warm Air; & Plumbing Fixtures · Industrials · $15.1B
Intrinsic Value (Consensus)
$58.06
Current Price
$74.80
Margin of Safety
-22.4%
22.4% Above Intrinsic Value
Value: $58
Price: $75
Valuation Model Estimates
Current Price: $74.80
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%.
Health Score
D
40
Profitability
10/25
Strength
17/25
Valuation
9/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
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
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance