|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 74.03 USD | +0.38% |
|
+6.66% | +16.66% |
| 05-16 | Masco Corporation - Analyst/Investor Day | |
| 05-15 | Declaration of Voting Results by Masco Corporation | CI |
Company Valuation: Masco Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,140 | 10,525 | 15,030 | 15,657 | 13,180 | 14,690 | - | - |
| Change | - | -38.59% | 42.8% | 4.17% | -15.82% | 11.45% | - | - |
| Enterprise Value (EV) 1 | 19,173 | 13,224 | 17,344 | 17,971 | 15,480 | 17,229 | 17,238 | 16,971 |
| Change | - | -31.03% | 31.15% | 3.61% | -13.86% | 11.29% | 0.05% | -1.55% |
| P/E Ratio | 43.3x | 12.9x | 16.7x | 19.3x | 16.4x | 17.6x | 15.8x | 14.4x |
| PBR | 315x | -41.3x | 154x | -300x | 175x | -106x | -111x | 435x |
| PEG | - | 0x | 1.6x | -2.98x | 6.17x | 1.94x | 1.4x | 1.47x |
| Capitalization / Revenue | 2.05x | 1.21x | 1.89x | 2x | 1.74x | 1.89x | 1.83x | 1.78x |
| EV / Revenue | 2.29x | 1.52x | 2.18x | 2.3x | 2.05x | 2.22x | 2.15x | 2.05x |
| EV / EBITDA | 12x | 8.85x | 11.7x | 11.8x | 10.9x | 11.7x | 11.1x | 10.3x |
| EV / EBIT | 13.2x | 9.76x | 13x | 13.1x | 12.2x | 13.1x | 12.4x | 11.4x |
| EV / FCF | 23.9x | 21.5x | 14.8x | 19.8x | 17.9x | 21.2x | 19.2x | 17.9x |
| FCF Yield | 4.18% | 4.66% | 6.75% | 5.05% | 5.59% | 4.73% | 5.2% | 5.6% |
| Dividend per Share 2 | 0.89 | 1.12 | 1.14 | 1.16 | - | 1.264 | 1.331 | 1.372 |
| Rate of return | 1.27% | 2.4% | 1.7% | 1.6% | - | 1.71% | 1.8% | 1.85% |
| EPS 2 | 1.62 | 3.63 | 4.02 | 3.76 | 3.86 | 4.211 | 4.691 | 5.149 |
| Distribution rate | 54.9% | 30.9% | 28.4% | 30.9% | - | 30% | 28.4% | 26.6% |
| Net sales 1 | 8,375 | 8,680 | 7,967 | 7,828 | 7,562 | 7,769 | 8,010 | 8,272 |
| EBITDA 1 | 1,604 | 1,494 | 1,485 | 1,522 | 1,420 | 1,475 | 1,553 | 1,655 |
| EBIT 1 | 1,454 | 1,355 | 1,336 | 1,372 | 1,272 | 1,317 | 1,392 | 1,484 |
| Net income 1 | 410 | 844 | 908 | 822 | 810 | 842.3 | 904.5 | 972.1 |
| Net Debt 1 | 2,033 | 2,699 | 2,314 | 2,314 | 2,300 | 2,538 | 2,548 | 2,281 |
| Reference price 2 | 70.22 | 46.67 | 66.98 | 72.57 | 63.46 | 74.03 | 74.03 | 74.03 |
| Nbr of stocks (in thousands) | 244,087 | 225,529 | 224,400 | 215,749 | 207,696 | 198,434 | - | - |
| Announcement Date | 08/02/22 | 09/02/23 | 08/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.58x | 2.22x | 11.68x | 1.71% | 14.69B | |
| 12.42x | 0.99x | 6.41x | 3.13% | 42.76B | |
| 21.72x | 2.75x | 13.5x | 2.04% | 39.29B | |
| 18.37x | 3.13x | 12.65x | 1.34% | 13.88B | |
| -36.75x | 1.36x | 15.51x | -.--% | 12.06B | |
| 17.91x | 0.87x | 5.58x | 2.99% | 9.31B | |
| 36.05x | 0.85x | 10.26x | -.--% | 8.36B | |
| 32.95x | 4.45x | 16.49x | 0.94% | 8.07B | |
| 21.29x | 3.14x | 13.03x | 0.61% | 7.94B | |
| 38.98x | 1.67x | 14.17x | 1.3% | 7.88B | |
| Average | 18.05x | 2.14x | 11.93x | 1.41% | 16.43B | |
| Weighted average by Cap. | 16.22x | 2.02x | 11.11x | 1.88% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MAS Stock
- Valuation Masco Corporation
Select your edition
All financial news and data tailored to specific country editions
