investorscraft@gmail.com

Intrinsic Value of Masco Corporation (MAS)

Previous Close$66.38
Intrinsic Value
Upside potential
Previous Close
$66.38

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 global manufacturer of home improvement and building products, serving both professional contractors and retail consumers. The company’s diversified portfolio includes plumbing products, decorative architectural products, and cabinetry, with well-known brands such as Delta, Hansgrohe, and Behr. Masco’s revenue model is driven by a combination of direct sales to wholesalers and retailers, as well as strategic partnerships with homebuilders and contractors, ensuring broad market penetration. The company maintains a strong competitive position in the residential construction and renovation sectors, benefiting from brand recognition, innovation, and a focus on sustainability. Its vertically integrated operations and global supply chain enhance efficiency, while its emphasis on premium products supports margin resilience in cyclical markets. Masco’s ability to adapt to shifting consumer preferences and housing trends underscores its market agility and long-term growth potential.

Revenue Profitability And Efficiency

Masco reported revenue of $7.83 billion for FY 2024, with net income of $822 million, reflecting a net margin of approximately 10.5%. The company generated $1.08 billion in operating cash flow, demonstrating strong cash conversion efficiency. Despite no disclosed capital expenditures, Masco’s profitability metrics indicate disciplined cost management and operational leverage, supporting sustained earnings growth in a competitive industry.

Earnings Power And Capital Efficiency

Masco’s diluted EPS of $3.80 underscores its earnings power, driven by a combination of pricing discipline and volume growth. The company’s ability to generate robust operating cash flow relative to net income highlights capital efficiency, with no reported capital expenditures suggesting a focus on optimizing existing assets. This positions Masco well for reinvestment or shareholder returns.

Balance Sheet And Financial Health

Masco’s balance sheet shows $634 million in cash and equivalents against $3.21 billion in total debt, indicating a leveraged but manageable financial position. The company’s liquidity and cash flow generation provide flexibility to service debt, invest in growth, or return capital to shareholders. Its financial health appears stable, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Masco’s growth is tied to residential construction and renovation trends, with cyclical exposure balanced by its premium product focus. The company paid a dividend of $1.17 per share, reflecting a commitment to returning capital to shareholders. Its ability to maintain dividends amid market fluctuations suggests confidence in sustained cash flow generation.

Valuation And Market Expectations

Masco’s valuation reflects its position as a market leader in home improvement, with investors likely pricing in steady demand for its products. The company’s earnings multiple and dividend yield will be key metrics for assessing relative attractiveness, particularly in light of housing market dynamics and interest rate sensitivity.

Strategic Advantages And Outlook

Masco’s strategic advantages include strong brand equity, innovation capabilities, and a diversified product portfolio. The outlook remains positive, supported by long-term housing demand trends and the company’s ability to navigate cyclical pressures. Continued focus on operational efficiency and strategic acquisitions could further enhance growth prospects.

Sources

Company filings, investor presentations

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