What is MasterBrand, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on MasterBrand, Inc.'s reported free cash flow gives $3.30 per share. The share price was $7.10 on November 9, 2026, 115% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -6.0% | 10.0% | -$1.09 | -115% |
| Base | -1.0% | 9.0% | $3.30 | -54% |
| Bull | 4.0% | 8.0% | $11.48 | +62% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $6.31 | $7.21 | $8.31 | $9.68 | $11.44 |
| 8.0% | $4.08 | $4.66 | $5.35 | $6.18 | $7.19 |
| 9.0% | $2.44 | $2.84 | $3.30 | $3.83 | $4.47 |
| 10.0% | $1.19 | $1.47 | $1.79 | $2.16 | $2.58 |
| 11.0% | $0.19 | $0.40 | $0.63 | $0.90 | $1.19 |
Where the presets come from
Base: years 1 to 5 grow at MasterBrand, Inc.'s revenue growth rate over the last 4 fiscal years (-1.1% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions