What Is MAS Fair Value?
Masco (MAS) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Masco (MAS) has a composite fair value estimate of $47.61 based on four valuation models: DCF (47% weight), Graham Number (0% weight), PEG (33% weight), and DDM (20% weight). The current market price is $78.04, suggesting the stock is overvalued by 39.0%.
Data as of July 16, 2026 (today)
Composite Fair Value
Overvalued3 of 4 models$47.61
vs. current price of $78.04(-39.0%)
How Is MAS Fair Value Calculated?
Four independent models estimate what MAS is worth. Each uses different inputs and assumptions. The composite blends them by weight.
MAS Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
47% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$53.87
-31.0%Overvalued
Inputs used
DDM (Dividend Discount Model)
20% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$18.98
-75.7%Overvalued
Inputs used
MAS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
0% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
N/A
Requires positive EPS and book value. Masco currently has negative earnings, so the Graham formula cannot be applied.
Inputs used
PEG (Price/Earnings to Growth)
33% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$42.71
-45.3%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $78.04 is 31.0% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $805.0M | $730.3M |
| Year 2 | $877.5M | $722.1M |
| Year 3 | $956.5M | $714.1M |
| Year 4 | $1.04B | $706.1M |
| Year 5 | $1.14B | $698.3M |
| Year 6 | $1.24B | $690.5M |
| Year 7 | $1.35B | $682.8M |
| Year 8 | $1.47B | $675.2M |
| Year 9 | $1.60B | $667.7M |
| Year 10 | $1.75B | $660.2M |
| Terminal Value | $23.18B | $8.75B |
What Are MAS's Key Financial Metrics?
Earnings & Growth
Current Price
$78.04
EPS (TTM)
$4.05
Forward P/E
16.6
Profit Margin
10.9%
Cash & Balance Sheet
Free Cash Flow
738.5M
EBITDA
1.4B
Book Value
-$1.20
Total Debt
3.3B
What Do Analysts Say About MAS?
Low
$67.00
Average
$81.59
High
$97.00
Upside
+4.5%
MAS Fair Value FAQ
What is the fair value of MAS?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), MAS's estimated fair value is $47.61. The stock is currently trading at $78.04, which makes it overvalued by our analysis.
How is MAS's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is MAS overvalued or undervalued?
Based on our analysis, MAS is overvalued. The current price of $78.04 is 39.0% above our estimated fair value of $47.61.
What do Wall Street analysts say about MAS?
17 analysts cover Masco with a consensus rating of "Buy." The average price target is $81.59, ranging from $67.00 to $97.00. This implies 4.5% upside from the current price.