Masco Corp Valuation – February 2019 $MAS

Company Profile (excerpt from Reuters): Masco Corporation, incorporated on June 15, 1962, designs, manufactures, markets and distributes branded home improvement and building products. The Company operates through four business segments: Plumbing Products, Decorative Architectural Products, Cabinetry Products, and Windows and Other Specialty Products. The Company’s portfolio of brands includes BEHR paint; DELTA and HANSGROHE faucets, bath and shower fixtures; KRAFTMAID and MERILLAT cabinets; MILGARD windows and doors, and HOT SPRING spas.


Downloadable PDF version of this valuation:

ModernGraham Valuation of MAS – February 2019

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 $11,044,960,279 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.64 Fail
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 -233.67% Fail
6. Moderate PEmg Ratio PEmg < 20 17.77 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 163.54 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 1.64 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 2.75 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $2.11
MG Growth Estimate 15.00%
MG Value $81.21
Opinion Undervalued
MG Grade B-
MG Value based on 3% Growth $30.59
MG Value based on 0% Growth $17.93
Market Implied Growth Rate 4.64%
Current Price $37.49
% of Intrinsic Value 46.16%

Masco Corp is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability or growth over the last ten years, and the high PB ratio. The Enterprising Investor is only concerned with the level of debt relative to the net current assets. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $0.98 in 2015 to an estimated $2.11 for 2019. This level of demonstrated earnings growth outpaces the market’s implied estimate of 4.64% 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 $0.44 per share, for a yield of 1.2% Its PEmg (price over earnings per share – ModernGraham) was 17.77, which was below the industry average of 20.47, 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 $-8.5.

Masco Corp performs fairly well in the ModernGraham grading system, scoring a B-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$8.50
Graham Number $0.00
PEmg 17.77
Current Ratio 1.64
PB Ratio 163.54
Current Dividend $0.44
Dividend Yield 1.16%
Number of Consecutive Years of Dividend Growth 2

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 12/1/2018
Total Current Assets $2,766,000,000
Total Current Liabilities $1,684,000,000
Long-Term Debt $2,971,000,000
Total Assets $5,393,000,000
Intangible Assets $1,304,000,000
Total Liabilities $5,324,000,000
Shares Outstanding (Diluted Average) 301,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $2.64
Dec2018 $2.37
Dec2017 $1.66
Dec2016 $1.48
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

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $2.11
Dec2018 $1.82
Dec2017 $1.52
Dec2016 $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

Recommended Reading:

Other ModernGraham posts about the company

5 Companies for Enterprising Investors Near 52 Week Lows – July 2018
Masco Corp Valuation – May 2018 $MAS
Masco Corp Valuation – January 2017 $MAS
Masco Corporation Analysis – September 2015 Update $MAS
Masco Corporation Annual Valuation – 2015 $MAS

Other ModernGraham posts about related companies

D.R. Horton Inc Valuation – February 2019 $DHI
Martin Marietta Materials Inc Valuation – February 2019 $MLM
Fluor Corp Valuation – February 2019 $FLR
Lennar Corp Valuation – February 2019 $LEN
Vulcan Materials Co Valuation – February 2019 $VMC
PulteGroup Inc Valuation – January 2019 $PHM
Sherwin-Williams Co Valuation – January 2019 $SHW
Johnson Controls International PC Valuation – January 2019 $JCI
Cummins Inc Valuation – January 2019 $CMI
Flowserve Corp Valuation – January 2019 $FLS


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.