Valuation Masco Corporation Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

08-03	Deutsche Bank Cuts Masco Price Target to $74 From $77, Maintains Hold Rating	MT
07-30	Citigroup Adjusts Masco Price Target to $77 From $79, Maintains Neutral Rating	MT

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	15,222	-	-
Change	-	-38.59%	42.8%	4.17%	-15.82%	15.49%	-	-
Enterprise Value (EV) ¹	19,173	13,224	17,344	17,971	15,480	17,853	17,877	17,725
Change	-	-31.03%	31.15%	3.61%	-13.86%	15.33%	0.13%	-0.85%
P/E	43.3x	12.9x	16.7x	19.3x	16.4x	17.3x	16.6x	15.1x
PBR	315x	-41.3x	154x	-300x	175x	-37.2x	-41.2x	-49.5x
PEG	-	0x	1.6x	-2.98x	6.17x	1.1x	4.46x	1.5x
Capitalization / Revenue	2.05x	1.21x	1.89x	2x	1.74x	1.99x	1.93x	1.86x
EV / Revenue	2.29x	1.52x	2.18x	2.3x	2.05x	2.33x	2.27x	2.17x
EV / EBITDA	12x	8.85x	11.7x	11.8x	10.9x	11.7x	11.7x	10.9x
EV / EBIT	13.2x	9.76x	13x	13.1x	12.2x	12.9x	13x	12.2x
EV / FCF	23.9x	21.5x	14.8x	19.8x	17.9x	21.1x	20.7x	18.4x
FCF Yield	4.18%	4.66%	6.75%	5.05%	5.59%	4.75%	4.82%	5.42%
Dividend per Share ²	0.89	1.12	1.14	1.16	1.24	1.278	1.34	1.388
Rate of return	1.27%	2.4%	1.7%	1.6%	1.95%	1.65%	1.73%	1.79%
EPS ²	1.62	3.63	4.02	3.76	3.86	4.493	4.66	5.128
Distribution rate	54.9%	30.9%	28.4%	30.9%	32.1%	28.5%	28.8%	27.1%
Net sales ¹	8,375	8,680	7,967	7,828	7,562	7,660	7,880	8,178
EBITDA ¹	1,604	1,494	1,485	1,522	1,420	1,532	1,534	1,624
EBIT ¹	1,454	1,355	1,336	1,372	1,272	1,382	1,373	1,452
Net income ¹	410	844	908	822	810	890.6	887.7	957.5
Net Debt ¹	2,033	2,699	2,314	2,314	2,300	2,631	2,655	2,503
Reference price ²	70.22	46.67	66.98	72.57	63.46	77.51	77.51	77.51
Nbr of stocks (in thousands)	244,087	225,529	224,400	215,749	207,696	196,387	-	-
Announcement Date	08/02/22	09/02/23	08/02/24	11/02/25	10/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAINT-GOBAIN	14.49x	1.09x	7.08x	2.78%	48.32B
ASSA ABLOY AB	23.48x	2.94x	14.36x	1.87%	42.96B
QXO, INC.	-33.47x	1.74x	18.96x	0.49%	16.77B
CARLISLE COMPANIES INCORPORATED	20.64x	3.36x	13.81x	1.19%	15.35B
MASCO CORPORATION	17.25x	2.33x	11.65x	1.65%	15.22B
ZURN ELKAY WATER SOLUTIONS CORPORATION	29.8x	4.65x	16.92x	0.87%	8.53B
SIMPSON MANUFACTURING CO., INC.	21.54x	3.27x	13.4x	0.6%	8.16B
BUILDERS FIRSTSOURCE, INC.	279.99x	0.86x	11.36x	-.--%	8.04B
ARMSTRONG WORLD INDUSTRIES, INC.	22.85x	4.57x	13.31x	0.75%	7.84B
Average	44.06x	2.76x	13.43x	1.13%	19.02B
Weighted average by Cap.	26.79x	2.36x	12.36x	1.66%