MAS · Masco Corporation
$59.122026-05-17Sector: Industrials; Industry: Construction; Sub-Industry: Building Products
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$76
+27.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($56 · $117) Analysts Range ($67 · $88) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $8.4B | — | 17.3% | 30.5% | $1.0B | −$257MM | $750MM | 8.9% | — | 53.2% | $1.9B | $1.96 | — |
| 2022.Q4 | $8.7B | 3.6% | 15.2% | 24.1% | $1.0B | −$349MM | $655MM | 9.5% | — | 48.4% | $2.3B | $4.07 | — |
| 2023.Q4 | $8.0B | -8.2% | 16.8% | 22.5% | $1.0B | $38MM | $1.1B | 9.2% | — | 46.1% | $2.2B | $4.39 | — |
| 2024.Q4 | $7.8B | -1.7% | 17.5% | 24.7% | $1.0B | −$20MM | $1.0B | 9.7% | — | 47.9% | $2.1B | $3.97 | — |
| 2025.Q4 | $7.6B | -3.4% | 16.6% | 24.5% | $951MM | −$74MM | $877MM | 9.8% | — | 42.8% | $2.4B | $3.91 | 9.7 |
| italics below = DCF projection · 10yr Rev CAGR: 3.6% |
| 2026.Q4 | $7.7B | +1.8% | 16.6% | 24.0% | $973MM | −$57MM | $916MM | 9.6% | $836MM | 40.6% | $2.4B | $4.70 | 12.6 |
| 2027.Q4 | $8.0B | +3.4% | 16.6% | 23.6% | $1.0B | −$99MM | $913MM | 9.5% | $760MM | 40.9% | $2.5B | $4.89 | 12.1 |
| 2028.Q4 | $8.2B | +3.5% | 16.6% | 23.1% | $1.1B | −$96MM | $957MM | 9.4% | $729MM | 40.9% | $2.6B | $5.09 | 11.6 |
| 2029.Q4 | $8.5B | +3.6% | 16.6% | 22.7% | $1.1B | −$28MM | $1.1B | 9.3% | $744MM | 41.6% | $2.7B | $5.30 | 11.2 |
| 2030.Q4 | $8.8B | +3.7% | 16.6% | 22.3% | $1.1B | −$33MM | $1.1B | 9.2% | $708MM | 42.9% | $2.7B | $5.53 | 10.7 |
|
| Term. Yr+ | $11.2B | 4.1% | 16.6% | 20.0% | $1.5B | −$258MM | $1.2B | 8.6% | $11.4B | 23.6% | — | — | — |
Active scenario IV: $76 (+27.8% vs market)