Za zgodą użytkownika stosujemy ograniczoną analitykę chroniącą prywatność, aby zrozumieć, które ścieżki badawcze działają. Nie używamy trackerów reklamowych ani nagrywania sesji. Ten wybór można zmienić w Preferencjach. Przeczytaj Politykę prywatności.
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).
Ten raport nie został jeszcze przetłumaczony. Odśwież za kilka minut, gdy kolejka tłumaczeń go przetworzy.
§1 Podsumowanie wykonawczeEN
Odpowiedź w 30 sekundReduce
Cena a wartość
Cena
$68.98
Wartość godziwa
$57.92
Wartość potencjalna
$65.66
Stan na
2026-10-12
Dlaczego to może zadziałać
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.
Co zmieniłoby naszą ocenę
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
Rekomendacja domu
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
Przegląd spółki
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 Scenariusz negatywnyEN
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.
Jak ta teza może się załamać
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
Sygnały wczesnego ostrzegania do monitorowania
Pięć zdarzeń, które osłabiłyby naszą tezę inwestycyjną.
Falsifies the cyclical recovery thesis, demonstrating severe homeowner remodel deferrals and forcing reductions to medium-term revenue forecasts.
Obecnie:-5.0% in Q2 2026
Alarm, jeśliSustained contraction below -4.0% YoY
02
§3 Przewaga konkurencyjnaEN
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.
Zysk ekonomiczny
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.
Znane zagrożenia dla przewagi
Zagrożenie
Powaga
Oś czasu
Złagodzenie
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
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.
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 Drzewo decyzyjne wynikówEN
Powyżej
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.
Wyzwalacz: 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.
Zgodnie
Maintain Reduce; Observe retail inventory levels at major home centers and refrain from deploying incremental capital while shares trade above Fair value.
Wyzwalacz: 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.
Poniżej
Downgrade the rating; Liquidate remaining exposure or hedge downside risk as fundamental deterioration confirms extended cyclical contraction.
Wyzwalacz: 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.
Jakość wyników
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.
Dynamika prognoz
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.
BieżącyContracting year-over-year in North American operations despite modest gains in international plumbing.
Dlaczego to ważne
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%.
Najnowsze wolne przepływy pieniężne866 mln USDFY2025
Dług netto2,3 mld USDFY2025
Struktura rachunku zysków i stratJak skala działalności przekłada się na raportowany zysk.30 cze 2026
StockMarketAgent.AI
Przychody2 mld USDKoszt sprzedaży−1,1 mld USDZysk brutto868 mln USDKoszty operacyjne−398 mln USDZysk operacyjny470 mln USDPozycje pozaoperacyjne i podatki−152 mln USDZysk netto318 mln USD
Dane historii finansowej
Przychody
1 992 000 000 USD
Koszt sprzedaży
1 124 000 000 USD
Zysk brutto
868 000 000 USD
Koszty operacyjne
398 000 000 USD
Zysk operacyjny
470 000 000 USD
Pozycje pozaoperacyjne i podatki
-152 000 000 USD
Zysk netto
318 000 000 USD
Podsumowanie bilansuJak wykazane aktywa są utrzymywane i finansowane w wybranym okresie.
StockMarketAgent.AI
Struktura aktywówFinansowane przez
Aktywa ogółem5,2 mld USDŚrodki pieniężne647 mln USDAktywa obrotowe2,8 mld USDZobowiązania ogółem5,1 mld USDZobowiązania krótkoterminowe1,6 mld USDKapitał własny76 mln USD
Dane podziału bilansu
Aktywa ogółem
5 201 000 000 USD
Środki pieniężne
647 000 000 USD
Aktywa obrotowe
2 840 000 000 USD
Zobowiązania ogółem
5 125 000 000 USD
Zobowiązania krótkoterminowe
1 573 000 000 USD
Kapitał własny
76 000 000 USD
Most przepływów pieniężnychJak przepływy operacyjne przełożyły się na wolne przepływy pieniężne w FY2025.
StockMarketAgent.AI
Uzgodnienie przepływów operacyjnych
Zysk netto810 mln USDAmortyzacja+148 mln USDWynagrodzenie w akcjach+30 mln USDPozostałe korekty operacyjne+34 mln USDOperacyjne przepływy pieniężne1 mld USD
Uzgodnienie środków na początek i koniec
Środki pieniężne na początek634 mln USDOperacyjne przepływy pieniężne+1 mld USDPrzepływy inwestycyjne−144 mln USDPrzepływy finansowe−888 mln USDWpływ kursów walutowych+25 mln USDŚrodki pieniężne na koniec647 mln USD
1 mld USD − 156 mln USDWolne przepływy pieniężne 866 mln USD
Dane mostu przepływów pieniężnych
Zysk netto
810 000 000 USD
Wpływy operacyjne
1 022 000 000 USD
Amortyzacja
148 000 000 USD
Wynagrodzenie w akcjach
30 000 000 USD
Pozostałe korekty operacyjne
34 000 000 USD
Operacyjne przepływy pieniężne
1 022 000 000 USD
Dostępne środki pieniężne
1 681 000 000 USD
Środki pieniężne na początek
634 000 000 USD
Wpływ kursów walutowych
25 000 000 USD
Wydatki inwestycyjne
144 000 000 USD
Wydatki finansowe
888 000 000 USD
Skup akcji
571 000 000 USD
Wypłacone dywidendy
261 000 000 USD
Spłata długu netto
2 000 000 USD
Pozostała działalność finansowa
54 000 000 USD
Środki pieniężne na koniec
647 000 000 USD
Przepływy inwestycyjne
-144 000 000 USD
Przepływy finansowe
-888 000 000 USD
Przychody według segmentu operacyjnegoUdział w łącznych przychodach za 2025-12-31.
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 Branża i cyklEN
Faza cyklu
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
Cykl byczy
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.
Cykl niedźwiedzi
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.
Trendy długoterminowe
Trend
Wpływ
Uwaga
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
Pozycjonowanie
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 Zarządzanie pozycjąEN
Wielkość pozycji
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
Ryzyko
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.
Transze wejścia
Poziom
Działanie
Dlaczego
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 Końcowa rekomendacjaEN
Działanie
Redukuj
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.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
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.
Obecnie:$1,612M in FY2025
Alarm, jeśliAnnual 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.
Obecnie:$3,493M as of October 12, 2026
Alarm, jeśliIncrease 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 USD) plus discounted terminal value (53,07 USD) minus signed per current share (11,66 USD) equals the 58,19 USD 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.
BieżącyElevated in recent quarters due to one-time tariff reimbursements that will not recur in future periods.
Dlaczego to ważne
Reveals core pricing power and raw material cost absorption in paint resins and plumbing metals without the distorting benefit of temporary tariff refunds.
03
Wskaźnik:
Behr Professional Painter Penetration
BieżącyExpanding steadily through dedicated commercial programs and delivery initiatives with retail partners.
Dlaczego to ważne
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
Wskaźnik:
International Plumbing Sales in Local Currency
BieżącyDemonstrating resilience with positive local currency growth despite European macroeconomic sluggishness.
Dlaczego to ważne
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
Cena / wartość godziwa
Wartość godziwa107,08 USDReport-date price169,55 USD
Data oceny
Przewaga konkurencyjnaNarrow
Karta wyników inwestycyjnych55 / 100
CSX CorporationCSX
Cena / wartość godziwa
Wartość godziwa24,14 USDReport-date price49 USD
Data oceny
Przewaga konkurencyjnaNone
Karta wyników inwestycyjnych48 / 100
Marża
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.
