MAS Masco
too hard · 89
Owner-earnings value$54.15
Price$73.25
Margin of safety
-26.1%
Quality gate · 89/100
⚠ negative book equity
Median ROIC35.9%
Gross margin37.0%
Net debt / EBITDA1.7x
FCF conversion105%
Share count / yr-3.2%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 885.00M |
| Owner-earnings yield | 6.1% |
| Free-cash-flow yield | 7.8% |
| Growth used (normalized) | 0.0% |
| Market-implied growth (reverse DCF) | 7.4% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 10.6% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 885.00M | 0.0% | 800.53M |
| 2 | 887.95M | 0.3% | 726.53M |
| 3 | 893.87M | 0.7% | 661.57M |
| 4 | 902.81M | 1.0% | 604.41M |
| 5 | 914.85M | 1.3% | 554.01M |
| 6 | 930.09M | 1.7% | 509.48M |
| 7 | 948.70M | 2.0% | 470.07M |
| 8 | 970.83M | 2.3% | 435.12M |
| 9 | 996.72M | 2.7% | 404.09M |
| 10 | 1.03B | 3.0% | 376.48M |
Recent news
score · 8 articles
- Why Is Masco (MAS) Up 0.9% Since Last Earnings Report?
- Consumers Look to Congress for Relief as Companies Cash Tariff Refund Checks
- 1 Industrials Stock for Long-Term Investors and 2 We Avoid
- Masco (MAS) Stock Looks Cheap Next To Its Fair Value
- Will Large Infrastructure Projects Fuel United Rentals' Fleet Growth?
- 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?
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Price pays for ~7%/yr owner-earnings growth over 10y (reverse DCF); model credits 0%.