Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
MASCO CORP /DE/
Bear Case (25th pct.)
-20.7% vs price
Base Case (Median)
20.2% vs price
Bull Case (75th pct.)
46.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $82.17 | 20.2% | Medium (25%) |
| Growth Trajectory DCF | $45.23 | -33.8% | Medium (20%) |
| EV/EBITDA | $54.18 | -20.7% | Medium (20%) |
| EV/FCF | $100.21 | 46.6% | Medium (20%) |
| Earnings Power Value | $150.17 | 119.7% | Medium (50%) |
Based on 5 out of 7 methods, MAS appears fairly valued at the current price of $68.36. The base case fair value of $82.17 implies 20.2% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.