Discounted Cash Flow
Masco Corp. /De/
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $7.4b | $491.0m | $546.0m | 6.7% | $1.49 |
| 2017 | $7.6b (3.9%) | $533.0m (8.6%) | $578.0m (5.9%) | 7.0% (4.5%) | $1.68 (12.8%) |
| 2018 | $8.4b (9.4%) | $734.0m (37.7%) | $813.0m (40.7%) | 8.8% (25.9%) | $2.38 (41.7%) |
| 2019 | $6.7b (-19.8%) | $935.0m (27.4%) | $671.0m (-17.5%) | 13.9% (58.8%) | $3.24 (36.1%) |
| 2020 | $7.2b (7.2%) | $1.2b (30.9%) | $839.0m (25.0%) | 17.0% (22.1%) | $4.60 (42.0%) |
| 2021 | $8.4b (16.5%) | $410.0m (-66.5%) | $802.0m (-4.4%) | 4.9% (-71.3%) | $1.63 (-64.6%) |
| 2022 | $8.7b (3.6%) | $844.0m (105.9%) | $616.0m (-23.2%) | 9.7% (98.6%) | $3.65 (123.9%) |
| 2023 | $8.0b (-8.2%) | $908.0m (7.6%) | $1.2b (90.1%) | 11.4% (17.2%) | $4.03 (10.4%) |
| 2024 | $7.8b (-1.7%) | $822.0m (-9.5%) | $907.0m (-22.5%) | 10.5% (-7.9%) | $3.77 (-6.5%) |
| 2025 | $7.6b (-3.4%) | $810.0m (-1.5%) | $866.0m (-4.5%) | 10.7% (2.0%) | $3.87 (2.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.