MAS · Masco Corporation

$79.882026-07-21

Sector: Consumer Cyclical; Industry: Furnishings, Fixtures & Appliances; Sub-Industry: Building Products

Intrinsic Value Range Comparison · Mulya.ai

Bull

$116

+45.7% vs market

Base · active

$76

-4.6% vs market

Bear

$43

-46.3% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $43

Base $76

Median $79

Market $80

Bull $116

Market Price $80

Mulya.ai Base $76

Analysts Median $79

Mulya.ai IV range ($43 · $116)

Analysts Range ($72 · $97)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2024.Q1	$8.0B	—	16.8%	22.1%	$1.0B	−$85MM	$956MM	9.6%	—	40.8%	$2.6B	$4.48	—
2024.Q4	$8.0B	0.0%	16.8%	24.7%	$1.0B	−$20MM	$986MM	9.7%	—	43.4%	$2.1B	$4.48	—
2025.Q1	$7.8B	-1.7%	17.5%	25.1%	$1.0B	−$34MM	$993MM	10.2%	—	45.4%	$2.4B	$4.05	—
2025.Q4	$7.8B	0.0%	17.5%	24.5%	$1.0B	−$74MM	$962MM	9.8%	—	43.0%	$2.4B	$4.05	—
2026.Q1	$7.7B	-1.9%	16.8%	24.3%	$976MM	−$22MM	$954MM	10.0%	—	40.5%	$2.4B	$4.13	12.6
italics below = DCF projection · 10yr Rev CAGR: 3.6%
2027.Q1	$7.8B	+2.0%	16.8%	23.9%	$1.0B	−$80MM	$921MM	9.7%	$839MM	40.3%	$2.5B	$4.93	16.2
2028.Q1	$8.1B	+3.3%	16.8%	23.4%	$1.0B	−$112MM	$926MM	9.6%	$770MM	40.2%	$2.6B	$5.12	15.6
2029.Q1	$8.4B	+3.4%	16.7%	23.0%	$1.1B	−$101MM	$976MM	9.5%	$741MM	40.1%	$2.7B	$5.31	15.0
2030.Q1	$8.7B	+3.5%	16.7%	22.6%	$1.1B	−$95MM	$1.0B	9.4%	$711MM	40.2%	$2.8B	$5.52	14.5
2031.Q1	$9.0B	+3.8%	16.6%	22.2%	$1.2B	−$108MM	$1.1B	9.3%	$671MM	40.4%	$2.9B	$5.74	13.9

Term. Yr+	$11.3B	4.1%	16.6%	20.0%	$1.5B	−$262MM	$1.2B	8.6%	$11.5B	23.6%	—	—	—

Active scenario IV: $76 (-4.6% vs market)