investorscraft@gmail.com

Intrinsic ValueMasco Corporation (0JZ1.L)

Previous Close£65.53
Intrinsic Value
Upside potential
Previous Close
£65.53

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Masco Corporation operates as a leading manufacturer and distributor of home improvement and building products, serving North America, Europe, and international markets. The company operates through two primary segments: Plumbing Products and Decorative Architectural Products. Its Plumbing segment offers a comprehensive range of fixtures, fittings, and connected water solutions under well-known brands like DELTA, BRIZO, and HANSGROHE, catering to both residential and commercial markets. The Decorative Architectural segment provides paints, coatings, hardware, and lighting solutions under brands such as BEHR and KILZ, targeting DIY enthusiasts and professional contractors. Masco’s diversified product portfolio and strong brand recognition position it as a key player in the construction materials sector. The company leverages its extensive distribution network, including wholesalers, home centers, and online retailers, to maintain a competitive edge. Its focus on innovation, particularly in water-efficient and smart home products, aligns with evolving consumer preferences for sustainability and technology integration. Masco’s market leadership is reinforced by its ability to adapt to regional trends and maintain high product quality across its global operations.

Revenue Profitability And Efficiency

Masco reported revenue of $7.83 billion for the fiscal year, with net income of $822 million, reflecting a robust profitability margin. The company’s diluted EPS stood at $3.80, indicating efficient earnings generation. Operating cash flow was strong at $1.08 billion, though capital expenditures were not disclosed, suggesting a focus on maintaining liquidity. The revenue mix highlights steady demand across its plumbing and decorative product lines.

Earnings Power And Capital Efficiency

Masco demonstrates solid earnings power, with a net income margin of approximately 10.5%. The company’s ability to convert revenue into operating cash flow ($1.08 billion) underscores efficient capital management. With no disclosed capital expenditures, Masco appears to prioritize free cash flow generation, supporting its capacity for reinvestment or shareholder returns.

Balance Sheet And Financial Health

Masco maintains a balanced financial position, with $634 million in cash and equivalents against total debt of $3.21 billion. The debt level is manageable given its strong cash flow generation. The company’s liquidity position appears stable, providing flexibility for operational needs or strategic initiatives. No significant capital expenditures were reported, further reinforcing its financial resilience.

Growth Trends And Dividend Policy

Masco’s growth is supported by consistent demand in home improvement markets, though specific revenue growth rates are undisclosed. The company pays a dividend of $1.20 per share, reflecting a commitment to returning capital to shareholders. Its ability to sustain dividends is bolstered by stable cash flows and a disciplined financial approach.

Valuation And Market Expectations

With a market capitalization of approximately $12.99 billion and a beta of 1.23, Masco is viewed as a moderately volatile investment relative to the market. The company’s valuation reflects its established market position and steady earnings, though investor expectations may hinge on broader housing market trends and consumer spending patterns.

Strategic Advantages And Outlook

Masco’s strategic advantages include its strong brand portfolio, diversified product offerings, and extensive distribution network. The company is well-positioned to benefit from long-term trends in home improvement and sustainable building solutions. However, its outlook may be influenced by macroeconomic factors such as interest rates and housing market dynamics. Continued innovation and operational efficiency will be key to maintaining its competitive edge.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount