Masco Corp (MAS)

Heating Equip, Except Elec & Warm Air; & Plumbing Fixtures

Latest Price

$67.40

TTM P/E

16.68

Normalized P/E

18.00

Div Yield

1.85%

Book Value

P/B Ratio

Valuation metrics

Norm. op. income: $1.3B (median of 7yr)

Tax rate: 24%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$36.73

45% downside

Base FCF: $866M (median of recent 5yr)

Growth: -4%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$25.13

63% downside

EPS: $3.86

Target P/E: 18×

Formula: EPS × P/E

P/E Fair Value

$69.48

+3% upside

96.4% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	15.72M	$1.28B	7.79%	+99.1K	2026-06-30
Vanguard Capital Management LLC	13.18M	$1.07B	6.53%	-44.8K	2026-06-30
Vanguard Portfolio Management LLC	12.22M	$994.0M	6.06%	-132.1K	2026-06-30
State Street Corp	10.73M	$872.0M	5.32%	+766.7K	2026-06-30
Harris Associates L P	8.32M	$676.0M	4.12%	-277.8K	2026-06-30
JPMorgan Chase & Co	5.46M	$439.0M	2.71%	-599.7K	2026-06-30
Geode Capital Management, LLC	5.35M	$433.0M	2.65%	-4.4K	2026-06-30
Van Eck Associates Corp	4.71M	$382.0M	2.33%	-1.14M	2026-06-30
Boston Partners	4.61M	$374.0M	2.28%	+114.0K	2026-06-30
Massachusetts Financial Services Co	4.52M	$372.0M	2.24%	+198.6K	2026-06-30