Masco Corporation DCF Stock Analysis.

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 4.13%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 6.5%

Historical Data

Revenue growth in the last 10 years (CAGR): 3.35%

Earnings growth in the last 10 years (CAGR): 8.76%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 3.50%

Future Assumptions

End of Year FCF growth: 4%

Growth until end of 2026: 4%

Growth until end of 2034: 4%

Perpetual growth: 3%

Net Debt: 2.614B

Outstanding Stock Options Present Value Assumption: $0.032B

Assumptions used for the Black & Scholes model:

• Stock Price: $68.7
• Strike Price: $56
• Time to expiration: 6 years
• Risk Free Rate: 4.13%
• Volatility: 30%

Restricted Stock Units Present Value Assumption: $0.057B

Stock Valuation based on these assumptions: $72

Last update 01/24/2026

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Masco Corporation (MAS) and I don’t plan to add a position in the coming days.