Valuation models
price $80.64 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused60.34 – 89.6772.4611% overvaluedDCF · Perpetuity growth · 10y62.24 – 91.1074.199% overvaluedDCF · EBITDA exit · 5y73.00 – 80.1476.485% overvaluedDCF · EBITDA exit · 10y71.21 – 83.7077.174% overvaluedP/E · peers68.36 – 109.4180.181% overvaluedP/E · own history71.26 – 89.5979.042% overvaluedPEG—51.5856% overvaluedEV/EBITDA · peers59.03 – 68.3563.3127% overvaluedEV/Revenue · peers58.52 – 86.4875.707% overvaluedEarnings power value21.30 – 35.5727.22196% overvaluedDividend discount17.64 – 36.9324.52229% overvaluedWall St. consensus target—78.503% aboveCost of capital (WACC)—8.77%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
72.46
Masco closed at $80.64 — overvalued by 11% vs model.
60.34the model's range89.67
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
24.52 – 80.18
Wall St. target
78.50 3% above
Above model, 1y
15 of 30 days
How it is valued
Valued asCyclical
Revenue declining (~-3% recent)Moderate margins (11% net margin)Pays dividendsHighly cyclical earningsHigh leverage (D/E 5.0x)Strong FCF yield (5.6%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.