|
Masco Corporation (MAS) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Masco Corporation (MAS) Bundle
Entdecken Sie den wahren Wert der Masco Corporation (MAS) mit unserem fortschrittlichen DCF -Taschenrechner! Passen Sie die wichtigsten Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie Änderungen die Bewertung der Masco Corporation (MAS) beeinflussen - alles innerhalb einer bequemen Excel -Vorlage.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7,188.0 | 8,375.0 | 8,680.0 | 7,967.0 | 7,828.0 | 8,027.5 | 8,232.2 | 8,442.0 | 8,657.2 | 8,877.9 |
| Revenue Growth, % | 0 | 16.51 | 3.64 | -8.21 | -1.74 | 2.55 | 2.55 | 2.55 | 2.55 | 2.55 |
| EBITDA | 1,410.0 | 1,185.0 | 1,490.0 | 1,493.0 | 1,410.0 | 1,407.8 | 1,443.6 | 1,480.4 | 1,518.2 | 1,556.9 |
| EBITDA, % | 19.62 | 14.15 | 17.17 | 18.74 | 18.01 | 17.54 | 17.54 | 17.54 | 17.54 | 17.54 |
| Depreciation | 135.0 | 151.0 | 145.0 | 149.0 | 150.0 | 146.7 | 150.5 | 154.3 | 158.2 | 162.3 |
| Depreciation, % | 1.88 | 1.8 | 1.67 | 1.87 | 1.92 | 1.83 | 1.83 | 1.83 | 1.83 | 1.83 |
| EBIT | 1,275.0 | 1,034.0 | 1,345.0 | 1,344.0 | 1,260.0 | 1,261.1 | 1,293.2 | 1,326.2 | 1,360.0 | 1,394.6 |
| EBIT, % | 17.74 | 12.35 | 15.5 | 16.87 | 16.1 | 15.71 | 15.71 | 15.71 | 15.71 | 15.71 |
| Total Cash | 1,326.0 | 926.0 | 452.0 | 634.0 | 634.0 | 815.1 | 835.9 | 857.2 | 879.0 | 901.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,138.0 | 1,172.0 | 1,150.0 | 1,093.0 | 1,035.0 | 1,124.1 | 1,152.8 | 1,182.1 | 1,212.3 | 1,243.2 |
| Account Receivables, % | 15.83 | 13.99 | 13.25 | 13.72 | 13.22 | 14 | 14 | 14 | 14 | 14 |
| Inventories | 876.0 | 1,216.0 | 1,236.0 | 1,022.0 | 938.0 | 1,055.7 | 1,082.6 | 1,110.2 | 1,138.5 | 1,167.6 |
| Inventories, % | 12.19 | 14.52 | 14.24 | 12.83 | 11.98 | 13.15 | 13.15 | 13.15 | 13.15 | 13.15 |
| Accounts Payable | 893.0 | 1,045.0 | 877.0 | 840.0 | 789.0 | 893.1 | 915.9 | 939.2 | 963.2 | 987.7 |
| Accounts Payable, % | 12.42 | 12.48 | 10.1 | 10.54 | 10.08 | 11.13 | 11.13 | 11.13 | 11.13 | 11.13 |
| Capital Expenditure | -114.0 | -128.0 | -224.0 | -243.0 | -168.0 | -174.9 | -179.3 | -183.9 | -188.6 | -193.4 |
| Capital Expenditure, % | -1.59 | -1.53 | -2.58 | -3.05 | -2.15 | -2.18 | -2.18 | -2.18 | -2.18 | -2.18 |
| Tax Rate, % | 29.2 | 29.2 | 29.2 | 29.2 | 29.2 | 29.2 | 29.2 | 29.2 | 29.2 | 29.2 |
| EBITAT | 971.8 | 616.2 | 951.5 | 985.7 | 892.1 | 884.5 | 907.0 | 930.2 | 953.9 | 978.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -128.2 | 417.2 | 706.5 | 1,125.7 | 965.1 | 753.6 | 845.4 | 866.9 | 889.0 | 911.7 |
| WACC, % | 8.7 | 8.56 | 8.65 | 8.67 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,326.1 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 939 | |||||||||
| Terminal Value | 16,629 | |||||||||
| Present Terminal Value | 10,985 | |||||||||
| Enterprise Value | 14,311 | |||||||||
| Net Debt | 2,580 | |||||||||
| Equity Value | 11,731 | |||||||||
| Diluted Shares Outstanding, MM | 217 | |||||||||
| Equity Value Per Share | 54.18 |
What You Will Receive
- Authentic MAS Financial Data: Pre-loaded with Masco Corporation’s historical and forecasted figures for accurate analysis.
- Completely Customizable Template: Easily adjust key parameters such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch Masco Corporation’s intrinsic value refresh immediately as you make adjustments.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Straightforward layout and clear guidelines suitable for all skill levels.
Key Features
- 🔍 Real-Life MAS Financials: Pre-filled historical and projected data for Masco Corporation (MAS).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Masco’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Masco’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download the Template: Get instant access to the Excel-based MAS DCF Calculator.
- Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Masco Corporation’s intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose This Calculator for Masco Corporation (MAS)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Data: Masco’s historical and projected financial figures preloaded for precise analysis.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance helps you navigate through the calculations.
Who Should Use This Product?
- Investors: Evaluate Masco Corporation's (MAS) valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for Masco Corporation (MAS).
- Startup Founders: Understand the valuation strategies of established companies like Masco Corporation (MAS).
- Consultants: Create comprehensive valuation reports for clients using Masco Corporation (MAS) data.
- Students and Educators: Utilize real-time data from Masco Corporation (MAS) to practice and teach valuation principles.
What the Masco Corporation Template Contains
- Pre-Filled Data: Includes Masco Corporation’s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Assess Masco Corporation’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.