Masco Corp Valuation – January 2017 $MAS

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Stocks for Using A Benjamin Graham Value Investing Strategy – January 2017.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Masco Corp (MAS) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Masco Corporation designs, manufactures, markets and distributes branded home improvement and building products. The Company operates through four business segments: Cabinets and Related Products, Plumbing Products, Decorative Architectural Products and Other Specialty Products. It has a portfolio of brands, which includes KRAFTMAID, MERILLAT and PEERLESS. Its Cabinets and Related Products segment includes assembled kitchen and bath cabinets, home office workstations, entertainment centers, storage products, bookcases and kitchen utility products. Its Plumbing Products segment includes faucets, plumbing fittings and valves, showerheads and hand showers, bathtubs and shower enclosures, toilets, spas and exercise pools. Its Decorative Architectural Products segment includes paints and stains, cabinet, door, window and other hardware. Its Other Specialty Products segment includes windows, window frame components and patio doors, staple gun tackers, staples and other fastening tools.

MAS Chart

MAS data by YCharts

To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Recent valuations of the components of the Dow Jones Industrial Average are available for free members, including this one of Microsoft Corporation.  In addition, here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of MAS – January 2017

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $10,522,239,741 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.07 Pass
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -876.19% Fail
6. Moderate PEmg Ratio PEmg < 20 24.11 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 -107.60 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 2.07 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 1.86 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

EPSmg $1.33
MG Growth Estimate 15.00%
MG Value $51.18
Opinion Undervalued
MG Grade C-
MG Value based on 3% Growth $19.28
MG Value based on 0% Growth $11.30
Market Implied Growth Rate 7.80%
Current Price $32.05
% of Intrinsic Value 62.62%

Masco Corp does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings stability or growth over the last ten years, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the net current assets, and the lack of earnings stability over the last five years. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $-1.3 in 2012 to an estimated $1.33 for 2016. This level of demonstrated earnings growth outpaces the market’s implied estimate of 7.8% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into Masco Corp revealed the company was trading above its Graham Number of $0. The company pays a dividend of $0.47 per share, for a yield of 1.5% Its PEmg (price over earnings per share – ModernGraham) was 24.11, which was below the industry average of 28.49, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-7.14.

Masco Corp receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$7.14
Graham Number $0.00
PEmg 24.11
Current Ratio 2.07
PB Ratio -107.60
Current Dividend $0.47
Dividend Yield 1.47%
Number of Consecutive Years of Dividend Growth 1


Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 9/1/2016
Total Current Assets $3,122,000,000
Total Current Liabilities $1,511,000,000
Long-Term Debt $2,993,000,000
Total Assets $5,373,000,000
Intangible Assets $996,000,000
Total Liabilities $5,471,000,000
Shares Outstanding (Diluted Average) 329,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $1.49
Dec2015 $1.02
Dec2014 $2.38
Dec2013 $0.80
Dec2012 -$0.33
Dec2011 -$1.66
Dec2010 -$3.00
Dec2009 -$0.53
Dec2008 -$1.13
Dec2007 $1.03
Dec2006 $1.22
Dec2005 $2.19
Dec2004 $1.96
Dec2003 $1.65
Dec2002 $1.01
Dec2001 $0.35
Dec2000 $1.31
Dec1999 $1.28
Dec1998 $1.26
Dec1997 $1.02
Dec1996 $0.92

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $1.33
Dec2015 $0.98
Dec2014 $0.52
Dec2013 -$0.59
Dec2012 -$1.30
Dec2011 -$1.54
Dec2010 -$1.15
Dec2009 $0.04
Dec2008 $0.56
Dec2007 $1.48
Dec2006 $1.67
Dec2005 $1.74
Dec2004 $1.43
Dec2003 $1.15
Dec2002 $0.95
Dec2001 $0.96
Dec2000 $1.23

Recommended Reading:

Other ModernGraham posts about the company

Masco Corporation Analysis – September 2015 Update $MAS
Masco Corporation Annual Valuation – 2015 $MAS
14 Companies in the Spotlight This Week – 4/12/14
Masco Corporation (MAS) Annual Valuation – 2014

Other ModernGraham posts about related companies

Quanta Services Inc Valuation – August 2016 $PWR
Jacobs Engineering Group Inc Valuation – August 2016 $JEC
PPG Industries Inc Valuation – August 2016 $PPG
D.R. Horton Inc Valuation – August 2016 $DHI
Martin Marietta Materials Inc Valuation – August 2016 $MLM
Fluor Corporation Valuation – August 2016 $FLR
Vulcan Materials Co Valuation – July 2016 $VMC
PulteGroup Inc Valuation – July 2016 $PHM
Sherwin-Williams Co Valuation – July 2016 $SHW
Cummins Inc Valuation – July 2016 $CMI


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.






Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.