Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

MASCO CORP /DE/

MASCIK 0000062996Building Materials

Compare:HD PPG SHW VMC MLM MHK

Compare MAS

Intrinsic Value

MAS Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

MAS Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for MASCO CORP /DE/, derived from annual filing data.

Read the DCF guide

DCF fair value

$39.67

Implied equity value $8B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$33.41 – $49.61

Bear

$33.41

Base

$39.67

Bull

$49.61

Model assumptions

Cash flow base

$866M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.6%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$39.67Baseline

Growth +1 pt$39.98+$0.30

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for MASCO CORP /DE/, derived from annual filing data.

Read the DCF guide

DCF fair value

$39.67

Implied equity value $8B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$33.41 – $49.61

Bear

$33.41

Base

$39.67

Bull

$49.61

Model assumptions

Cash flow base

$866M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.6%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$39.67Baseline

Growth +1 pt$39.98+$0.30

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$11B

Less total debt

− $3B

Plus cash and equivalents

+ $647M

Equity value

After the bridge

$8B

Diluted shares

210,000,000

Fair value / share

$39.67