US · MBC
MasterBrand, Inc.
- Sector
- Consumer Cyclical · Furnishings, Fixtures & Appliances
- Headquarters
- Beachwood, IN 47547
- Website
- masterbrandcabinets.com
Price · as of 2025-12-28
$9.08
Market cap 1.29B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.45 | +235.35% |
| Intrinsic Value(DCF) | $4.00 | -55.95% |
| Graham-Dodd Method(GD) | $2.76 | -69.59% |
| Graham Formula(GF) | $1.95 | -78.51% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $19.06 | $32.88 | |||
| 2022 | $10.00 | $37.10 | $55.62 | $0.00 | $27.06 |
| 2023 | $18.02 | $40.29 | $0.00 | $9.22 | $0.00 |
| 2024 | $13.78 | $38.41 | $0.00 | $6.28 | $7.11 |
| 2025 | $10.00 | $30.45 | $0.00 | $2.76 | $1.95 |
AI valuation
Our deep-learning model estimates MasterBrand, Inc.'s (MBC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.45
- Current price
- $9.08
- AI upside
- +235.35%
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
$4.00
-55.95% upside
Graham-Dodd
$2.76
-69.59% upside
Graham Formula
$1.95
-78.51% 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 |
| MBC | MasterBrand, Inc. | $9.08 | 1.29B | +235% | -56% | -70% | -79% | 47.57 | 0.94 | 0.46 | 10.80 | — | -3.84 | 29.25% | 4.83% | 0.98% | 2.02% | 3.20% | 0.89% | 1.00 | 1.78 | 1.67 | 0.80 | 5.17 | -7812.00% | 127.00% | -4434.00% | 9.25% | 0.47 | 4.93% | 0.00% | 0.00% | 1.43% | 18.44 | 20.73 | 0.89 | 2.18 |
| AIN | Albany International Corp… | $57.65 | 1.7B | -25% | -59% | — | — | -29.86 | 2.34 | 1.44 | 36.81 | — | 3.14 | 20.62% | -1.90% | -4.85% | -6.82% | -1.81% | -3.38% | 0.63 | -0.76 | 2.10 | 0.79 | 6.18 | -16929.00% | -388.00% | -4020.00% | 4.86% | 0.34 | 7.23% | 1.91% | -57.00% | 12.85% | -91.17 | 24.73 | 1.73 | 2.81 |
| ARCO | Arcos Dorados Holdings In… | $8.80 | 1.85B | +102% | +182% | -74% | -10% | 11.05 | 3.24 | 0.37 | 6.41 | — | 3.72 | 13.12% | 7.26% | 3.33% | 29.07% | 9.23% | 5.03% | 3.39 | 6.87 | 0.61 | 0.39 | 3.15 | -1744.00% | 319.00% | -37798.00% | -3.70% | 0.35 | -3.00% | 3.08% | 34.00% | 3.08% | 9.94 | -53.06 | 0.72 | 2.53 |
| BLBD | Blue Bird Corporation | $58.27 | 1.84B | — | +400% | -53% | +157% | 12.79 | 6.40 | 1.10 | 7.77 | — | 8.38 | 20.51% | 11.29% | 8.63% | — | — | — | 0.35 | 23.21 | 1.74 | 1.06 | -0.72 | — | — | — | 9.39% | 0.74 | — | 0.00% | 0.00% | 3.03% | 8.94 | 9.75 | 1.01 | 6.43 |
| LEG | Leggett & Platt, Incorpor… | $11.68 | 1.58B | +139% | -61% | -36% | -85% | 6.77 | 1.56 | 0.39 | 5.79 | — | 50.24 | 17.95% | 5.91% | 5.81% | 27.50% | 8.49% | 6.54% | 1.72 | 3.61 | 2.25 | 1.37 | 2.46 | -14531.00% | -749.00% | 2539.00% | 17.64% | 0.44 | 12.26% | 1.70% | 11.50% | 34.69% | 11.55 | 9.85 | 0.68 | 2.08 |
| LZB | La-Z-Boy Incorporated | $35.72 | 1.47B | +58% | -57% | -47% | -26% | 16.19 | 1.58 | 0.76 | 6.53 | — | 2.11 | 43.92% | 6.44% | 4.72% | 9.84% | 8.04% | 5.19% | 0.48 | 249.24 | 1.91 | 1.12 | 0.60 | -1696.00% | 304.00% | 805.00% | 7.01% | 0.45 | 9.75% | 2.17% | 35.10% | 7.00% | 13.04 | 15.68 | 0.84 | 3.09 |
| MCRI | Monarch Casino & Resort, … | $96.10 | 1.75B | -9% | -44% | -61% | -29% | 17.48 | 3.30 | 3.25 | 9.16 | 42.21 | 3.47 | 45.13% | 25.07% | 18.60% | 19.21% | 22.78% | 14.44% | 0.05 | 70.55 | 0.86 | 0.74 | -0.38 | 4141.00% | 439.00% | 3768.00% | 7.25% | 1.10 | 27.33% | 1.24% | 21.60% | 6.82% | 12.45 | 13.25 | 3.12 | 8.61 |
| MCW | Mister Car Wash, Inc. | $7.12 | 2.34B | +276% | -56% | -78% | -39% | 22.54 | 2.05 | 2.21 | 11.35 | 47.33 | -20.62 | 62.87% | 20.42% | 9.80% | 9.67% | 6.44% | 3.29% | 0.86 | 3.65 | 0.32 | 0.24 | 3.28 | 4762.00% | 573.00% | -13720.00% | 1.30% | 1.55 | 1.24% | 0.00% | 0.00% | 36.91% | 15.22 | 107.83 | 3.11 | 1.31 |
| PZZA | Papa John's International… | $31.35 | 1.03B | -25% | -59% | — | -76% | 32.67 | -2.42 | 0.51 | 6.83 | — | -2.10 | 28.89% | 4.34% | 1.49% | -7.45% | 68.59% | 3.72% | -0.52 | 2.19 | 0.82 | 0.50 | 1.04 | -6457.00% | -27.00% | 7953.00% | 5.84% | 0.43 | 47.17% | 5.83% | 190.40% | 76.75% | 13.89 | 20.20 | 0.60 | 3.57 |
| TILE | Interface, Inc. | $31.49 | 1.84B | +35% | -61% | -12% | -16% | 15.29 | 1.47 | 1.28 | 9.92 | 47.15 | 1.70 | 38.75% | 11.82% | 8.37% | 13.69% | 12.81% | 7.89% | 0.22 | 8.39 | 2.34 | 1.04 | 0.97 | 3243.00% | 541.00% | 617.00% | 6.86% | 0.71 | 11.20% | 0.20% | 3.10% | 6.33% | 12.00 | 16.17 | 1.42 | 3.19 |
| WEN | The Wendy's Company | $7.66 | 1.46B | +182% | -61% | — | -42% | 8.75 | 12.31 | 0.66 | 10.08 | — | -0.79 | 26.87% | 15.27% | 7.58% | 87.63% | 6.14% | 3.30% | 35.31 | 2.63 | 1.76 | 1.19 | 7.33 | -1053.00% | -310.00% | -701.00% | 16.79% | 0.98 | 6.17% | 8.97% | 78.50% | 22.86% | 15.92 | 21.80 | 2.43 | 1.03 |
About MasterBrand, Inc.
MasterBrand, Inc. manufactures and sells residential cabinets for the kitchen, bathroom, and other parts of the home in North America. The company is based in Jasper, Indiana.
- CEO
- R. David Banyard Jr.
- Employees
- 13K
- Beta
- 1.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.00 ÷ $9.08) − 1 = -55.95% (DCF, example).