بإذنك، نستخدم تحليلات محدودة تراعي الخصوصية لفهم مسارات البحث الفعالة. لا نستخدم أدوات تتبع إعلانية أو تسجيل الجلسات. يمكنك تغيير هذا الخيار في التفضيلات. اقرأ سياسة الخصوصية.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
MAS — frequently asked questions
Is Masco Corporation overvalued?
In our latest published analysis dated 2026-10-12, MAS looks meaningfully overvalued. The price recorded at analysis is 69.0 USD versus our fair value of 57.9 USD; the high endpoint is presented separately as potential value of 65.7 USD. That implies roughly 16.0% downside to fair value at that date.
Our latest published report, analyzed 2026-10-12, gives MAS a fair value of 57.9 USD and a potential value of 65.7 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for Masco Corporation's archetype; it is a dated research output, not a live price.
Should I buy MAS now?
Our latest published rating for MAS, analyzed 2026-10-12, is Reduce. Masco Corporation looks meaningfully overvalued at the analysis-date price of 69.0 USD versus fair value of 57.9 USD; potential value is 65.7 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for MAS?
The dedicated bear-case section in our report analyzed 2026-10-12 documents Masco Corporation's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is MAS's rating?
Our latest published rating for MAS, analyzed 2026-10-12, is Reduce, with a published moat assessment of 6.5/10 (Narrow). It reflects our fair value of 57.9 USD, the potential value of 65.7 USD, and the price recorded at analysis (69.0 USD).
لم تتم ترجمة هذا التقرير بعد. قم بالتحديث خلال بضع دقائق بمجرد أن تلحق قائمة انتظار الترجمة بالركب.
§1 الملخص التنفيذيEN
الإجابة في 30 ثانيةReduce
السعر مقابل القيمة
Price
$68.98
Fair value
$57.92
Potential value
$65.66
As of
2026-10-12
لماذا قد تنجح الفرضية
A faster-than-expected decline in mortgage rates that unlocks residential turnover, sparking a strong rebound in deferred kitchen and bath remodeling projects while accelerating Behr Pro trade paint market share expansion.
ما الذي سيغيّر تقييمنا
Mortgage rates remain elevated above 6.5%, extending housing turnover lock-in through FY2027 and causing consolidated organic sales to decline more than 4% year-over-year.
We assign a Reduce rating to Masco Corporation because the share price of USD 68.98 as of October 12, 2026 trades at a 19.1% premium above our Fair value of USD 57.92, leaving investors exposed to downside risk as residential remodel volume remains sluggish and one-time tariff benefits expire.4
Our Reduce rating indicates that investors should trim existing holdings or avoid allocating fresh capital to Masco Corporation at prevailing market levels. While Masco remains an exceptionally managed, asset-light business with premier brands in Delta and Behr, the current valuation already discounts an optimistic cyclical recovery that is not supported by near-term residential remodeling demand.
The shares traded at USD 68.98 as of October 12, 2026. This valuation sits 19.1% above our Fair value of USD 57.92, which corresponds to an implied return of -16.0%. Furthermore, the share price exceeds even our Potential value of USD 65.66 by 5.1%, indicating that the stock offers no across any plausible fundamental scenario.
The primary downside risk to Masco centers on prolonged mortgage rate lock-in and consumer deferral of discretionary kitchen and bath remodeling projects. In Q2 2026, North American sales contracted 5% in local currency and consolidated sales fell 3%, prompting downward revisions to consensus revenue projections for FY2026 and FY2027,. If organic revenue growth falls below -4.0% YoY and temporary IEEPA tariff refunds expire without subsequent price realization, operating margins could compress toward 14.5%, driving fair value down significantly.1,7
The most compelling upside driver for the company is the potential for easing interest rates to unlock pent-up existing home sales, triggering an accelerated repair-and-remodel cycle. Under such conditions, dominant brand equity in Delta plumbing and Behr architectural coatings would enable operational leverage, while ongoing share repurchases compound per-share earnings growth,. However, this potential recovery path remains secondary to our Fair value discipline and is already more than fully reflected in the market price.6,8
Dominant Brand Franchises with High Free Cash Flow Conversion
Delta and Behr command leading retail and trade market share, translating asset-light assembly into consistent free cash flow conversion,.6,8
Accretive Capital Return via Regular Share Buybacks
Disciplined share repurchases consistently reduce diluted share count, compounding per-share earnings power over the housing cycle.6
Behr paint is the exclusive flagship architectural coatings brand at The Home Depot, anchoring $2,570M in FY2025 Decorative Architectural Products sales. Delta, Brizo, and Hansgrohe maintain premier consumer brand recognition and retail display real estate, supporting consolidated gross margin of 35.4% in FY2025 and 43.6% in Q2 2026.7,8
توصية الدار
We rate Masco Corporation Reduce because the share price of USD 68.98 as of October 12, 2026 trades 19.1% above our Fair value of USD 57.92, leaving the stock vulnerable to valuation contraction as one-time tariff refunds roll off and residential remodel demand remains subdued,.4
نظرة عامة على الشركة
Masco Corporation designs, manufactures, and distributes branded home improvement and building products. The company operates primarily across two reporting segments: Plumbing Products and Decorative Architectural Products,. Its core product portfolio features faucets, showerheads, bath hardware, spas, architectural coatings, and decorative cabinet hardware sold under industry-leading brand names including Delta, Brizo, Hansgrohe, Behr, and Liberty,.
The company serves both do-it-yourself consumers and professional trade contractors primarily through home center retailers, mass merchandisers, hardware stores, wholesalers, distributors, and online channels. Demand is predominantly driven by residential repair and remodeling activity, with new home construction representing a minor secondary exposure. Geographically, North America represents the vast majority of consolidated revenue, while international operations centered on Hansgrohe provide selective exposure to Europe and emerging markets,.
§2 السيناريو الهبوطيEN
A combined macroeconomic stress test models the intersection of elevated mortgage rates, the expiration of $85M in full-year IEEPA tariff refunds, and persistent input cost inflation across resin, titanium dioxide, and brass. If residential remodel spending contracts by 4% to 5% annually over the next 12 to 18 months, factory absorption declines, compressing consolidated operating margin from 16.5% to 14.0%. With $3,493M in debt and -$118M in equity as of June 30, 2026, debt service costs would consume an increasing share of operating cash flows, forcing a curtailment of share buybacks and derating Masco's terminal multiple toward peer BLDR's level of 12.69x. Under this combined stress scenario, Masco's intrinsic value contracts toward the lower end of our valuation range ($48.71), representing significant downside from the report price of $68.98,.
Prolonged mortgage lock-in suppressing home turnover and discretionary remodeling
Expiration of temporary tariff refunds coinciding with raw material cost inflation
Retail channel inventory reductions and increased price resistance from big-box partners
Under the downside scenario, persistent housing lock-in prolongs consumer deferral of discretionary kitchen and bath renovations. Retail channel destocking and the expiration of temporary tariff refunds compress operating margins, while higher raw material costs cannot be fully offset by price adjustments. Downside risk exists if organic revenue growth turns negative across consecutive quarters or if gross margins break below historical support levels, confirming structural headwinds.
كيف يمكن أن تفشل هذه الأطروحة
Prolonged Housing Lock-in and Remodel Volume Contraction
In Q2 2026, North American sales dropped 5% and total net sales fell 3%. Consensus FY2026 revenue was cut by $114M to $7,656,986,540 and FY2027 by $150M to $7,861,330,980. Sustained interest rate lock-in would trigger negative revenue growth across the explicit forecast horizon, causing fair value to contract by 27.5%.1
FV impact
-8.2%
Revenue and EPS growth 5 points lower for five years
Trigger
Within 12 months
إشارات الإنذار المبكر للمراقبة
التطورات الخمسة التي قد تضعف أطروحتنا الاستثمارية.
Falsifies the cyclical recovery thesis, demonstrating severe homeowner remodel deferrals and forcing reductions to medium-term revenue forecasts.
الحالي:-5.0% in Q2 2026
تنبيه إذاSustained contraction below -4.0% YoY
02
§3 الميزة التنافسيةEN
Narrow
Masco Corporation possesses a Narrow economic moat grounded in structural intangible assets and modest switching costs across its two operating segments,. The company's brand portfolio includes household names such as Delta, Brizo, Hansgrohe, and Behr paint, which command premium pricing and customer loyalty relative to unbranded building products,. In decorative architectural products, Behr benefits from an exclusive distribution relationship with The Home Depot, providing unmatched retail shelf space, prime floor placement, and joint contractor marketing programs that competitors cannot easily duplicate.
In plumbing products, brand reputation is reinforced by switching costs in the trade channel. Professional plumbers and mechanical contractors favor Delta and Hansgrohe due to standardized valve systems, ease of installation, and consistent supply of replacement cartridges, minimizing costly installation errors and call-backs. These structural advantages enable Masco to generate gross margins of 35.4% in FY2025, substantially exceeding building product distributors like BLDR at 29.2%.
Despite these qualities, Masco does not qualify for a Wide moat rating. The company faces high customer concentration with big-box home improvement centers, limiting long-term pricing leverage. In addition, architectural coatings and plumbing fixtures remain susceptible to cyclical housing demand deferrals and private-label encroachment, bounding economic profit durability over extended multi-decade horizons.
الربح الاقتصادي
Masco consistently earns returns on invested capital in excess of its computed cost of capital (WACC of 9.0438% and moderate cost of equity of 10.2394%). Operating income of $1,248M in FY2025 and gross profit of $2,679M on an asset-light assembly base support robust free cash flow of $866M.2,6,7
6.5/ 10
Narrow
Sources of advantage
01Intangible Assets (Consumer Brands and Retail Shelf Dominance) — Behr paint is the exclusive flagship architectural coatings brand at The Home Depot, anchoring $2,570M in FY2025 Decorative Architectural Products sales. Delta, Brizo, and Hansgrohe maintain premier consumer brand recognition and retail display real estate, supporting consolidated gross margin of 35.4% in FY2025 and 43.6% in Q2 2026.Wide
02Switching Costs and Wholesale Specification — Plumbing contractors and trade professionals routinely specify Delta and Hansgrohe fixtures due to proven reliability, standardized rough-in valves, and extensive replacement parts availability across wholesale distributor networks, supporting $4,992M in FY2025 Plumbing Products revenue and $1,612M in non-US revenue.
التهديدات المعروفة للميزة التنافسية
التهديد
الخطورة
الجدول الزمني
التخفيف
Retail Channel Concentration and Private Label Encroachment
medium
medium-term
Exclusive co-development agreements, pro-desk commercial incentives, and continuous product innovation align Home Depot's strategic interests with Behr.
Raw Material Cost Spikes in Titanium Dioxide, Resins, and Copper
الصفوف: معدل الخصم (Ke للأرباح؛ WACC للتدفقات النقدية). الأعمدة: النمو النهائي.
تغير المدة (سنوات)
None of the valuation methods used to calculate Fair value relies on a separate assumption about how long the competitive advantage lasts.
مرجع الحساسية
The highlighted cell is Fair value when every assumption sits at its base level ($57.92). Each row and column shows what Fair value becomes when one assumption moves.
منحدر التدفق النقدي الحر
Free cash flow to the firm stays positive in the first projected year at $823.4M after modeled reinvestment of $156.8M, with terminal value at 76.0% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
Steady pricing execution across core plumbing and architectural coatings brands
Ongoing capital return through disciplined share repurchases offsetting modest volume growth
Under the base scenario, repair-and-remodel demand stabilizes at modest growth rates as aging housing stock necessitates ongoing fixture replacement. Masco leverages brand pricing power in Delta and Behr alongside disciplined share repurchases to offset near-term channel caution, supporting a target valuation of $57.92 with an estimated probability of 55.0% and an implied return of -16.0% relative to $68.98. This path aligns with our house Fair value of $57.92 and would be falsified if consolidated organic growth fails to turn positive across the explicit forecast horizon.
Accelerating existing home turnover lifting repair-and-remodel fixture demand
Expansion of pro architectural coatings market share through dedicated home center trade desks
Operating margins expanding toward peak historical levels through manufacturing automation
§7 شجرة قرارات الأرباحEN
تجاوز
Upgrade the rating; Examine segment volume trends and gross margin sustainability before adjusting portfolio allocation, verifying that margin expansion is not driven by temporary tariff reimbursements.
المُحفِّز: Organic revenue turning positive year-over-year while plumbing operating margins expand on genuine volume rather than temporary tariff refunds.
A revenue beat supported by volume growth rather than one-time tariff reimbursements would indicate that the repair-and-remodel trough has passed and consumer renovation demand is normalizing.
متوافق
Maintain Reduce; Observe retail inventory levels at major home centers and refrain from deploying incremental capital while shares trade above Fair value.
المُحفِّز: Revenue and earnings meeting consensus expectations with top-line growth remaining flat to modestly negative and margins supported by cost discipline.
Results tracking expectations confirm that housing lock-in continues to restrict remodeling volume, leaving the share price vulnerable at $68.98 above Fair value $57.92.
دون التوقعات
Downgrade the rating; Liquidate remaining exposure or hedge downside risk as fundamental deterioration confirms extended cyclical contraction.
المُحفِّز: Accelerating revenue contraction or gross margin compression below historical ranges as one-time tariff benefits roll off.
An earnings miss driven by retail channel destocking or paint input inflation would validate bear case concerns, worsening negative equity and leverage.
جودة الأرباح
Operating cash conversion remains structurally sound due to Masco's asset-light assembly operations, but recent reported earnings quality is distorted by one-time tariff reimbursements that boosted adjusted operating profit and guidance. Working capital requirements expanded in receivables and inventory, while balance sheet equity turned negative due to debt-funded share repurchases, warranting close scrutiny of future cash flow durability.
زخم التقديرات
Consensus revenue estimates for upcoming fiscal years have drifted downward following second-quarter volume contractions, reflecting subdued retail demand and cautious builder channel expectations, while headline earnings per share expectations were temporarily buoyed by non-recurring tariff refunds.
الحاليContracting year-over-year in North American operations despite modest gains in international plumbing.
لماذا يهم
Indicates whether core residential repair and remodeling demand is inflecting or continuing to contract under elevated mortgage rates, dictating factory absorption and operating leverage.
Masco generates strong operating cash flows and free cash flow conversion. In FY2025, operating cash flow reached $1,022M and free cash flow was $866M, against net income of $810M, representing a cash conversion ratio exceeding 100%. In H1 2026, net cash from operating activities improved to $417M from $148M in H1 2025, reflecting working capital stabilization and $95M in net IEEPA tariff refunds. Capital expenditures remained modest at $77M in H1 2026 compared to $68M in H1 2025, confirming the asset-light nature of assembly facilities.6,7
Masco's asset-light business model requires annual capex of only $156M against $7,562M in revenue (2.1% capex-to-revenue ratio),. Operating income of $1,248M in FY2025 demonstrates stable underlying earning power, although reported equity is negative (-$118M at June 30, 2026) due to cumulative debt-financed share buybacks rather than operating deficits.
Masco earns returns on capital substantially above its computed WACC of 9.0438% and moderate cost of equity of 10.2394%.
Operating cash flow of $1,022M and of $866M in FY2025 against of $156M on $7,562M .
أحدث إيرادات7.6 مليار US$معدل النمو السنوي المركب للإيرادات +0.3%
هامش التشغيل16.5%10 فترات مالية
أحدث تدفق نقدي حر866 مليون US$FY2025
صافي الدين2.3 مليار US$FY2025
تفصيل قائمة الدخلكيف يتحول حجم الأعمال إلى أرباح مُعلنة.30 يونيو 2026
StockMarketAgent.AI
الإيرادات2 مليار US$تكلفة الإيرادات−1.1 مليار US$إجمالي الربح868 مليون US$المصروفات التشغيلية−398 مليون US$الدخل التشغيلي470 مليون US$البنود غير التشغيلية والضرائب−152 مليون US$صافي الدخل318 مليون US$
بيانات التاريخ المالي
الإيرادات
1,992,000,000 US$
تكلفة الإيرادات
1,124,000,000 US$
إجمالي الربح
868,000,000 US$
المصروفات التشغيلية
398,000,000 US$
الدخل التشغيلي
470,000,000 US$
البنود غير التشغيلية والضرائب
-152,000,000 US$
صافي الدخل
318,000,000 US$
لمحة عن الميزانية العموميةكيفية الاحتفاظ بالأصول المُبلغ عنها وتمويلها في الفترة المحددة.
StockMarketAgent.AI
تكوين الأصولمصادر التمويل
إجمالي الأصول5.2 مليار US$النقد647 مليون US$الأصول المتداولة2.8 مليار US$إجمالي الالتزامات5.1 مليار US$الالتزامات المتداولة1.6 مليار US$حقوق المساهمين76 مليون US$
بيانات تفصيل الميزانية العمومية
إجمالي الأصول
5,201,000,000 US$
النقد
647,000,000 US$
الأصول المتداولة
2,840,000,000 US$
إجمالي الالتزامات
5,125,000,000 US$
الالتزامات المتداولة
1,573,000,000 US$
حقوق المساهمين
76,000,000 US$
جسر التدفق النقديكيف تحول التدفق النقدي التشغيلي إلى تدفق نقدي حر في FY2025.
StockMarketAgent.AI
تسوية التدفق النقدي التشغيلي
صافي الدخل810 مليون US$الإهلاك والإطفاء+148 مليون US$التعويض القائم على الأسهم+30 مليون US$تعديلات تشغيلية أخرى+34 مليون US$التدفق النقدي التشغيلي1 مليار US$
تسوية النقد من بداية الفترة إلى نهايتها
النقد في بداية الفترة634 مليون US$التدفق النقدي التشغيلي+1 مليار US$التدفق النقدي الاستثماري−144 مليون US$التدفق النقدي التمويلي−888 مليون US$تأثير سعر الصرف+25 مليون US$النقد في نهاية الفترة647 مليون US$
1 مليار US$ − 156 مليون US$التدفق النقدي الحر 866 مليون US$
بيانات جسر التدفق النقدي
صافي الدخل
810,000,000 US$
التدفق النقدي التشغيلي الداخل
1,022,000,000 US$
الإهلاك والإطفاء
148,000,000 US$
التعويض القائم على الأسهم
30,000,000 US$
تعديلات تشغيلية أخرى
34,000,000 US$
التدفق النقدي التشغيلي
1,022,000,000 US$
النقد المتاح
1,681,000,000 US$
النقد في بداية الفترة
634,000,000 US$
تأثير سعر الصرف
25,000,000 US$
التدفق الاستثماري الخارج
144,000,000 US$
التدفق التمويلي الخارج
888,000,000 US$
إعادة شراء الأسهم
571,000,000 US$
أرباح الأسهم المدفوعة
261,000,000 US$
صافي سداد الدين
2,000,000 US$
أنشطة تمويلية أخرى
54,000,000 US$
النقد في نهاية الفترة
647,000,000 US$
التدفق النقدي الاستثماري
-144,000,000 US$
التدفق النقدي التمويلي
-888,000,000 US$
الإيرادات حسب القطاع التشغيليالحصة من إجمالي إيرادات 2025-12-31.
7.6 مليار US$إجمالي الإيرادات
الإيرادات حسب القطاع التشغيليالحصة
Plumbing Products5 مليار US$66%+2.9% على أساس سنوي
Decorative Architectural Products2.6 مليار US$34%−13.6% على أساس سنوي
المصدر: SEC EDGAR · تاريخ الإيداع 2026-02-10 · SEC EDGAR
بيانات توزيع الإيرادات: الإيرادات حسب القطاع التشغيلي
الإيرادات حسب القطاع التشغيلي
الإيرادات
الحصة
على أساس سنوي
Plumbing Products
5 مليار US$
66%
2.9%
Decorative Architectural Products
2.6 مليار US$
34%
-13.6%
الإيرادات حسب المنطقةالحصة من إجمالي إيرادات 2025-12-31.
7.6 مليار US$إجمالي الإيرادات
الإيرادات حسب المنطقةالحصة
North America6 مليار US$78.7%−5% على أساس سنوي
Non Us1.6 مليار US$21.3%+3.1% على أساس سنوي
المصدر: SEC EDGAR · تاريخ الإيداع 2026-02-10 · SEC EDGAR
بيانات توزيع الإيرادات: الإيرادات حسب المنطقة
الإيرادات حسب المنطقة
الإيرادات
الحصة
على أساس سنوي
North America
6 مليار US$
78.7%
-5%
Non Us
1.6 مليار US$
21.3%
3.1%
الإيرادات والأرباحكيف يتحول حجم الأعمال إلى أرباح مُعلنة.
النقد والدينالسيولة المتاحة مقارنة بإجمالي الاقتراض.
توليد النقدالتدفق النقدي التشغيلي مقارنة بالتدفق النقدي الحر.
Masco Corporation (MAS) trades at 14.7x forward earnings against a peer median of 16.6x. Its EV/EBITDA of 11.1x compares with a peer median of 14.7x. The comparison uses 4 peers: Builders FirstSource Inc., Carrier Global Corporation, 3M Company and CSX Corporation, as of 2026-10-12.
§10 الصناعة والدورةEN
مرحلة الدورة
Contraction
Building products industry capex-to-revenue stands at 2.8% and capex-to-depreciation is 1.09, demonstrating maintenance-level capital expenditure discipline across the sector. Peer BLDR generated -8.8% revenue growth with a gross margin of 29.2%, confirming widespread residential construction and remodeling contraction. Capacity, lead-time, and backlog disclosures are unavailable, meaning the cycle view is demand-led and evidence-limited.3
دورة صعودية
In an expansionary cycle, lower interest rates unlock existing home transactions, unleashing deferred kitchen and bath remodeling projects. Operating margins expand above 18.0% as higher factory throughput leverages fixed assembly overhead.
دورة هبوطية
In a contractionary cycle, high mortgage rates lock homeowners into existing low-rate mortgages, reducing relocation activity and dampening discretionary home renovation. Retail channels destock inventory, causing net sales contractions such as the 3% consolidated drop in Q2 2026.
الاتجاهات طويلة الأمد
الاتجاه
التأثير
ملاحظة
Aging United States Housing Stock
positive
The median age of US owner-occupied housing exceeds 40 years, driving steady, non-discretionary maintenance, plumbing replacement, and surface refinishing needs.
Elevated Mortgage Rate Lock-In Effect
negative
Homeowners holding sub-4% mortgages remain disincentivized from moving, dampening turnover-related major renovation spending across North America.
Professional Contractor Channel Expansion
التموضع
Masco is positioned above the industry average in operational profitability, generating a gross margin of 35.4% in FY2025, versus the industry benchmark of 30.9%, and an operating margin of 16.5% versus the industry benchmark of 12.8%. Approximately 80% of demand stems from non-discretionary repair and replacement rather than new construction, providing defensive buffer relative to pure-play homebuilders.7
§11 إدارة المراكزEN
حجم المركز
0%
Given our Reduce rating and the 19.1% premium of the share price (USD 68.98 as of October 12, 2026) over Fair value (USD 57.92), an allocation of 0% (or zero to 1% for existing index-constrained accounts) is warranted. Investors should not initiate new capital and should trim existing positions into price strength.4
المخاطر
Risk management focuses on capital preservation given current valuation excess. Investors should enforce strict sell discipline on rallies above USD 70.00, monitor Home Depot point-of-sale sell-through data, and track post-tariff margin normalization to ensure capital is not exposed to cyclical earnings resets.
شرائح الدخول
المستوى
إجراء
لماذا
Below USD 52.00
Initiate fundamental review for potential initial entry
Provides an approximate 10% discount to our Fair value of USD 57.92, offering initial valuation support.
The dividend is well covered by $866M in FY2025 free cash flow, but capital appreciation is constrained and capital return heavily favors share buybacks over dividend growth.6
Growth / Momentum Investor
Avoid
Negative organic revenue growth (-3% in Q2 2026) and consensus revenue estimate reductions for FY2026 and FY2027 indicate fading top-line momentum,.1
§14 التوصية النهائيةEN
إجراء
تخفيض
We recommend a Reduce rating on Masco Corporation. At USD 68.98 as of October 12, 2026, the shares trade at a 19.1% premium above our compositeFair value of USD 57.92, implying an expected return of -16.0%. While Masco is a high-quality compounder with industry-leading brands in Delta and Behr, the stock currently prices in an aggressive cyclical recovery that ignores ongoing mortgage rate lock-in and negative equity.4
Near-term earnings were flattered by $95M in one-time IEEPA tariff refunds in Q2 2026 ($85M expected full-year), masking underlying organic revenue contractions of 3% consolidated and 5% in North America. With total debt at $3,493M and stockholders' equity at -$118M, investors should trim exposure and await a more favorable entry valuation.
§15ملاحظاتك
دوّن أطروحتك الاستثمارية وحجم مركزك وأسئلة المتابعة. تبقى على هذا الجهاز، ولا يراها أحد سواك.
ملاحظات خاصة
مرئية لك وحدك. محفوظة على هذا الجهاز.
لا أحرف
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Post-Tariff Refund Margin Reset and Paint Input Cost Inflation
Masco received $95M in Q2 2026 and expects $85M full-year from one-time IEEPA tariff refunds, which drove the adjusted EPSguidance raise. Reported FY2025 operating income was $1,248M (16.5% margin). Once tariff refunds expire, raw material spikes in resin, TiO2, and copper, combined with big-box retailer pricing resistance, compress operating margins by 300 bps below modeled 17.5%, impacting fair value by -22%.7
FV impact
-5.2%
Operating margin 3 points lower throughout
Trigger
Within 18 months
Cyclical Multiple Derating on Negative Equity and Leverage
Masco trades at 14.68x forward P/E, while peer BLDR trades at 12.69x. Masco carries $3,493M in total debt and negative equity of -$118M as of June 30, 2026. Continued housing weakness and debt overhang derate Masco's terminal multiple by 20% to historical trough levels, reducing fair value by 18.5%.3,4
Confirms unhedged raw material cost pressure in resins and copper combined with home center pricing resistance, invalidating the 17.5% terminal margin assumption.
Indicates European residential construction stagnation and currency translation drag outweighing premium sanitary brand resilience.
الحالي:$1,612M in FY2025
تنبيه إذاAnnual sales falling below $1,450M
05
Consolidated Total Debt
Further accelerates balance sheet leverage on negative stockholders' equity (-$118M at June 30, 2026), threatening credit ratings and forcing suspension of share repurchases.
الحالي:$3,493M as of October 12, 2026
تنبيه إذاIncrease above $3,800M
Moderate
near-term
Durable brand equity allows periodic selling price increases, while formula redesign and dual-sourcing protect gross margins.5
European Macroeconomic Stagnation and FX Headwinds
low
medium-term
Hansgrohe operates localized manufacturing in Europe, providing natural operational cost hedging against euro-denominated revenue.8
Discounted forecast-period cash flows (16.78 US$) plus discounted terminal value (53.07 US$) minus signed per current share (11.66 US$) equals the 58.19 US$ lens value shown above. Negative net debt is , so subtracting it raises value.
Under the bull scenario, easing interest rates unlock pent-up existing home sales turnover, accelerating residential remodeling and driving operational leverage across plumbing and decorative lines. Behr expands pro paint trade market share while Delta deepens contractor attachment, supporting a target valuation of $65.66 with an estimated likelihood of 20.0% and an implied return of -4.8% relative to $68.98. This outcome would be disconfirmed if mortgage rates remain elevated through FY2027 or if big-box point-of-sale volumes contract.
الحاليElevated in recent quarters due to one-time tariff reimbursements that will not recur in future periods.
لماذا يهم
Reveals core pricing power and raw material cost absorption in paint resins and plumbing metals without the distorting benefit of temporary tariff refunds.
03
المقياس:
Behr Professional Painter Penetration
الحاليExpanding steadily through dedicated commercial programs and delivery initiatives with retail partners.
لماذا يهم
Professional painter sales through home center pro desks provide faster growth and higher repeat volumes than DIY retail paint, offsetting cyclical retail DIY lulls.
High free cash flow generation validates the asset-light business model and provides the necessary capital to service debt obligations and sustain share repurchases.
05
المقياس:
International Plumbing Sales in Local Currency
الحاليDemonstrating resilience with positive local currency growth despite European macroeconomic sluggishness.
لماذا يهم
Measures geographic diversification through Hansgrohe and tests whether European and international commercial projects can counterbalance domestic residential housing softness.
Masco's capital allocation heavily favors share repurchases over dividends and debt paydown. In H1 2026, the company deployed $592M to repurchase common stock and paid $129M in cash dividends, following $571M in share buybacks in FY2025. Share count reduction of approximately 1.0% annually outpaces stock-based compensation of $30M. However, funding share repurchases with debt expanded total debt to $3,493M as of October 12, 2026, pushing stockholders' equity to -$118M at June 30, 2026. Liquidity remains adequate at $1,548M, including $1,000M in revolver availability.
Low reinvestment intensity enables Masco to return substantial cash to shareholders even during cyclical remodeling downturns.
Tariff Refunds Create Temporary Margin and EPS Distortions
Masco recognized $95M in net IEEPA tariff refunds in Q2 2026 and expects $85M full-year, driving adjusted operating margin to 24.2% and prompting an increase in FY2026 adjusted EPSguidance to $4.40-$4.60.
Core underlying margins remain closer to the FY2025 level of 16.5%, exposing earnings to deceleration once tariff refunds expire.
Aggressive Buybacks Produce Accounting Negative Equity
Total debt of $3,493M and negative equity of -$118M as of June 30, 2026 following $592M in H1 2026 share repurchases.
Financial leverage reduces balance sheet flexibility and exposes terminal valuation multiples to derating if housing weakness persists.
3M CompanyMMM
السعر / القيمة العادلة
القيمة العادلة107.08 US$Report-date price169.55 US$
تاريخ التقييم
الميزة التنافسيةNarrow
بطاقة تقييم الاستثمار55 / 100
CSX CorporationCSX
السعر / القيمة العادلة
القيمة العادلة24.14 US$Report-date price49 US$
تاريخ التقييم
الميزة التنافسيةNone
بطاقة تقييم الاستثمار48 / 100
الهامش
MAS
Masco Corporation
$13.6B
14.7x
1.8x
11.1x
58.6%
—
BLDR
Builders FirstSource Inc.
$5.6B
12.7x
0.4x
10.6x
2.5%
3.3%
CARR
Carrier Global Corporation
$46.0B
16.8x
2.1x
18.5x
9.0%
13.1%
MMM
3M Company
$83.0B
16.4x
3.3x
13.9x
81.9%
20.4%
CSX
CSX Corporation
$88.5B
20.9x
6.1x
15.5x
24.4%
38.4%
positive
Growth in professional paint contractor programs and plumbing trade specification enhances recurring trade revenue and dampens DIY consumer cyclicality.
