Fair value (multi-method)
Four independent methods triangulate what MAS is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$56.98
Method range
$56.98 – $82.60
median $63.85
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $56.98 | -17.91% |
| Exit multiple | $63.85 | -8.01% |
| Analyst target | $82.60 | +19.00% |
| Graham number | — | — |
- Forward DCF$56.98
- Exit multiple$63.85
- Analyst target$82.60
- Graham number—
Stock price
$69.41
EPS (TTM)
$4.03
5Y EPS CAGR
5.0%
Fair value @ hist. growth
$56.98
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
7.7%
per year over your projection horizon
Margin of safety -21.8% vs hist-growth DCF
Historical 5Y CAGR
5.0%
Your model implies
7.7%
Next-year analyst consensus
6.1%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 9.1% | 5.0% | 4.5% | 3.9% | 3.3% | 2.6% |
| 10.1% | 6.8% | 6.4% | 5.9% | 5.4% | 4.8% |
| 11.1% | 8.6% | 8.2% | 7.7% | 7.3% | 6.8% |
| 12.1% | 10.3% | 9.9% | 9.5% | 9.1% | 8.6% |
| 13.1% | 11.9% | 11.5% | 11.2% | 10.8% | 10.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.46
Low vs growth
Net debt
$2.8B
Total debt − cash
Beta
1.31
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Masco (MAS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation