US · MAS
Masco Corporation
- Sector
- Industrials · Construction
- Headquarters
- Livonia, MI 48152
- Website
- masco.com
Price · as of 2025-12-31
$71.24
Market cap 14.58B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $67.63 | -5.07% |
| Intrinsic Value(DCF) | $27.94 | -60.78% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $18.91 | -73.46% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $8.58 | $19.16 | $0.00 | $0.00 | $0.00 |
| 2012 | $14.42 | $24.98 | $0.00 | $0.00 | $0.00 |
| 2013 | $17.16 | $33.99 | $0.19 | $0.00 | $11.23 |
| 2014 | $19.71 | $31.52 | $1.62 | $4.33 | $29.41 |
| 2015 | $25.36 | $36.36 | $0.00 | $0.00 | $0.00 |
| 2016 | $29.54 | $49.05 | $0.21 | $0.00 | $16.85 |
| 2017 | $37.37 | $51.01 | $0.68 | $0.00 | $20.34 |
| 2018 | $34.96 | $53.74 | $0.06 | $2.10 | $0.00 |
| 2019 | $37.97 | $50.06 | $0.01 | $0.88 | $19.56 |
| 2020 | $51.84 | $61.12 | $1.60 | $2.02 | $35.65 |
| 2021 | $49.81 | $53.44 | $15.99 | $0.00 | $39.15 |
| 2022 | $47.47 | $51.90 | $7.72 | $0.00 | $42.19 |
| 2023 | $74.28 | $70.64 | $1.21 | $0.00 | $1.16 |
| 2024 | $73.81 | $71.13 | $0.52 | $0.00 | $24.16 |
| 2025 | $69.80 | $67.63 | $0.02 | $0.00 | $18.91 |
AI valuation
Our deep-learning model estimates Masco Corporation's (MAS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $67.63
- Current price
- $71.24
- AI upside
- -5.07%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$27.94
-60.78% upside
Graham-Dodd
—
— upside
Graham Formula
$18.91
-73.46% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MAS | Masco Corporation | $71.24 | 14.58B | -5% | -61% | — | -73% | 18.01 | -78.43 | 1.93 | 12.56 | 677.18 | -14.39 | 35.53% | 16.82% | 10.71% | -347.64% | 39.22% | 15.86% | -18.47 | 12.59 | 1.81 | 1.06 | 2.02 | 266.00% | -340.00% | -452.00% | 5.94% | 0.65 | 35.33% | 1.79% | 32.20% | 5.70% | 13.66 | 20.07 | 2.30 | 4.08 |
| AVY | Avery Dennison Corporatio… | $196.35 | 15.18B | -13% | -57% | — | -58% | 21.93 | 6.73 | 1.70 | 14.29 | 3829.70 | -17.59 | 28.75% | 12.47% | 7.77% | 30.21% | 15.11% | 8.00% | 1.66 | 8.15 | 1.13 | 0.64 | 2.71 | 57.00% | 114.00% | -241.00% | 4.72% | 0.33 | 13.11% | 1.91% | 41.90% | 5.70% | 16.87 | 26.14 | 2.10 | 3.74 |
| BLD | TopBuild Corp. | $448.30 | 12.58B | -23% | -60% | -85% | -61% | 23.50 | 5.29 | 2.27 | 14.04 | — | -5.89 | 29.01% | 14.64% | 9.65% | 23.06% | 13.55% | 9.20% | 1.36 | 3.75 | 1.94 | 1.28 | 2.74 | -996.00% | 149.00% | -139.00% | 5.68% | 0.90 | 16.08% | 0.00% | 0.00% | 3.54% | 19.23 | 21.85 | 2.81 | 3.82 |
| BLDR | Builders FirstSource, Inc… | $104.29 | 11.53B | -1% | -62% | -79% | -96% | 25.45 | 2.54 | 0.73 | 12.01 | — | -11.43 | 30.39% | 5.18% | 2.86% | 10.06% | 7.30% | 3.99% | 1.30 | 2.87 | 1.86 | 1.08 | 3.97 | -5706.00% | -738.00% | -4281.00% | 7.71% | 0.77 | 9.33% | 0.00% | 0.00% | 3.74% | 21.04 | 19.38 | 1.09 | 2.71 |
| CNH | CNH Industrial N.V. | $12.30 | 15.39B | +156% | -58% | -65% | — | 30.17 | 1.98 | 0.85 | 13.90 | — | 5.01 | 31.53% | 15.50% | 2.82% | 6.61% | 6.53% | 1.19% | 3.44 | 1.89 | 342.64 | 291.53 | 8.40 | -5859.00% | -878.00% | 15512.00% | 12.96% | 27.89 | 6.34% | 2.16% | 65.30% | 5.02% | 13.88 | 19.51 | 2.15 | 1.78 |
| CSL | Carlisle Companies Incorp… | $394.77 | 16.5B | -12% | -55% | -93% | -63% | 22.69 | 9.39 | 3.36 | 15.22 | — | -14.42 | 35.71% | 19.92% | 14.76% | 34.88% | 21.54% | 12.30% | 1.60 | 12.74 | 3.09 | 2.32 | 1.45 | -3864.00% | 33.00% | 262.00% | 5.76% | 1.50 | 26.72% | 1.07% | 24.40% | 8.79% | 18.62 | 19.19 | 3.71 | 5.53 |
| LTM | LATAM Airlines Group S.A. | $56.16 | 16.18B | -2% | +99% | — | +66% | 10.48 | 11.37 | 1.07 | 6.48 | 18.63 | 70.96 | 29.16% | 16.37% | 10.23% | 141.14% | 32.17% | 8.88% | 6.01 | 3.24 | 0.60 | 0.51 | 1.81 | 5625.00% | 1116.00% | -1181.00% | 9.72% | 0.45 | 22.65% | 3.96% | 41.50% | 7.78% | 9.09 | 14.27 | 1.49 | 1.78 |
| MLI | Mueller Industries, Inc. | $117.96 | 13.1B | +6% | -49% | -64% | +10% | 16.98 | 5.21 | 3.11 | 10.69 | 58.65 | 5.21 | 27.38% | 21.42% | 18.31% | 29.05% | 46.79% | 24.26% | 0.02 | 8289.37 | 5.92 | 4.52 | -1.21 | 2895.00% | 1087.00% | 2138.00% | 5.29% | 1.83 | 47.36% | 0.84% | 14.30% | 5.15% | 13.01 | 16.97 | 2.79 | 18.85 |
| OC | Owens Corning | $122.07 | 10.03B | -33% | -61% | — | — | -18.66 | 2.53 | 0.96 | 15.94 | — | -26.98 | 28.54% | 17.02% | -5.17% | -11.69% | 6.88% | -3.86% | 1.60 | 6.72 | 1.26 | 0.48 | 5.95 | -18505.00% | -795.00% | -2273.00% | 9.88% | 0.67 | 9.63% | 2.38% | -44.40% | 10.75% | 9.04 | 16.15 | 1.54 | 2.40 |
| WCC | WESCO International, Inc. | $289.50 | 14.09B | -16% | -59% | -78% | -30% | 22.79 | 2.91 | 0.62 | 14.91 | — | -180.79 | 20.31% | 5.24% | 2.72% | 12.85% | 8.47% | 4.07% | 1.49 | 3.19 | 2.20 | 1.21 | 4.77 | 0.00% | 776.00% | -9750.00% | 0.17% | 0.03 | 0.23% | 0.79% | 18.00% | 4.99% | 17.46 | 854.13 | 0.92 | 3.28 |
| WMS | Advanced Drainage Systems… | $171.34 | 13.35B | -40% | -70% | -82% | -69% | 19.64 | 5.49 | 3.06 | 11.41 | — | 19.76 | 37.68% | 22.64% | 15.50% | 31.43% | 21.16% | 13.01% | 0.89 | 7.16 | 3.33 | 2.00 | 1.14 | -1070.00% | 104.00% | -3100.00% | 4.15% | 1.46 | 15.56% | 0.56% | 11.00% | 1.35% | 15.01 | 26.78 | 3.40 | 4.84 |
About Masco Corporation
Masco Corporation designs, manufactures, and distributes home improvement and building products in North America, Europe, and internationally. The company's Plumbing Products segment offers faucets, showerheads, handheld showers, valves, bath hardware and accessories, bathing units, shower bases and enclosures, sinks, toilets, acrylic tubs, shower trays, spas, exercise pools, and fitness systems; brass, copper, and composite plumbing system components; connected water products; thermoplastic solutions, extruded plastic profiles, specialized fabrications, and PEX tubing products; and other non-decorative plumbing products. This segment provides its products under the DELTA, BRIZO, PEERLESS, HANSGROHE, AXOR, KRAUS, EASY DRAIN, STEAMIST, ELITESTEAM, GINGER, NEWPORT BRASS, BRASSTECH, WALTEC, BRISTAN, HERITAGE, MIROLIN, HOT SPRING, CALDERA, FREEFLOW SPAS, FANTASY SPAS, ENDLESS POOLS, BRASSCRAFT, PLUMB SHOP, COBRA, COBRA PRO, and MASTER PLUMBER brands. Its Decorative Architectural Products segment offers paints, primers, specialty coatings, stains, and waterproofing products, as well as paint applicators and accessories; cabinet and door hardware, functional hardware, wall plates, hook and rail products, closet organization systems, and picture hanging accessories; decorative bath hardware, mirrors, and shower accessories and doors; and decorative indoor and outdoor lighting fixtures, ceiling fans, landscape lighting, and LED lighting systems. This segment provides its products under the BEHR, KILZ, WHIZZ, Elder & Jenks, LIBERTY, BRAINERD, FRANKLIN BRASS, KICHLER, and ÉLAN brands. It sells its products to the plumbing, heating, and hardware wholesalers; home centers and online retailers; hardware stores; electrical and landscape distributors; lighting showrooms; building supply outlets; and other mass merchandisers. Masco Corporation was incorporated in 1929 and is headquartered in Livonia, Michigan.
- CEO
- Jonathon J. Nudi
- Employees
- 18K
- Beta
- 1.28
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27.94 ÷ $71.24) − 1 = -60.78% (DCF, example).