MASCO (MAS) |
Cabinets and Related Products – Consensus Forecasts of Cabinets and Related Products Revenue in Millions  |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $3,286.0 |
$2,829.0 |
$2,276.0 |
$1,674.0 |
$1,696.4 |
$1,773.8 |
$2,002.7 |
-7.9% |
|
| Installation Services – Consensus Forecasts of Installation Services Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $3,158.0 |
$2,615.0 |
$1,861.0 |
$1,256.0 |
$1,276.4 |
$1,485.7 |
$1,799.9 |
-8.9% |
|
| Plumbing Products – Consensus Forecasts of Plumbing Products Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $3,272.0 |
$3,396.7 |
$3,002.0 |
$2,564.0 |
$2,817.5 |
$3,013.0 |
$3,337.5 |
0.3% |
|
| Decorative Architectural Products – Consensus Forecasts of Decorative Architectural Products Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $1,717.0 |
$1,768.0 |
$1,629.0 |
$1,714.0 |
$1,777.6 |
$1,844.3 |
$1,877.9 |
1.5% |
|
| Other Speciality Products – Consensus Forecasts of Other Speciality Products Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $1,261.0 |
$929.0 |
$716.0 |
$584.0 |
$627.5 |
$679.3 |
$729.2 |
-8.7% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the MASCO Income Statement are shown and below each consensus forecast is a wiki section to discuss why the consensus forecast of that item may be high or low
|
|
| Consensus Forecasts of Total Revenue |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| 1. Total Revenue |
$12,718.0 |
$11,532.0 |
$9,522.7 |
$7,792.0 |
$8,226.0 |
$8,889.5 |
$9,557.1 |
-4.7% |
|
| Discussion by Wiki Users | | A few firms believe that the Company’s estimate of 15% y/y increase in new housing starts is quite above the their estimate of 610,000 (5% y/y) units. Moreover, they believe that management is being overly optimistic when it suggests that housing starts are expected to reach 1,000,000 by 2013, as this requires an annual growth rate of 20%.
| Last edited Wed Apr 06, 2011 07:37 AM
by SreelaBose (Zacks Investment Research) |  |
| Consensus Forecasts of Fully Diluted Shares Outstanding |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| Fully Diluted Shares Outstanding |
402.7 |
374.7 |
351.2 |
351.0 |
349.9 |
350.2 |
351.5 |
|
| Consensus Forecasts of GAAP EPS |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| GAAP EPS |
$1.1 |
$1.3 |
($1.1) |
($0.4) |
$0.4 |
$0.8 |
|
|
| Discussion by Wiki Users | | A few firms believe that revenue of $10.3 billion along with a housing start of 1.1 million is likely to result in the earnings of $1.50 per share. However, a housing start of 1.5 million is likely to yield EPS in the range of $2.25-$2.50.
| Last edited Wed Apr 06, 2011 07:39 AM
by SreelaBose (Zacks Investment Research) | |
| Consensus Forecasts of Cost of Goods Sold |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 2. Cost of Goods Sold |
$9,134.0 |
$8,380.0 |
$7,150.0 |
$5,774.0 |
$6,018.1 |
$6,472.5 |
$6,796.0 |
| Percent of Revenue |
72% |
73% |
75% |
74% |
73% |
73% |
71% |
| 3. Gross Profit (1-2) |
$3,584.00 |
$3,152.00 |
$2,372.70 |
$2,018.00 |
$2,207.90 |
$2,417.00 |
$2,761.10 |
| Percent of Revenue |
28% |
27% |
25% |
26% |
27% |
27% |
29% |
|
| Consensus Forecasts of Selling, General and Administrative Expense |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 4. Selling, General and Administrative Expense |
$2,006.0 |
$1,943.5 |
$1,799.0 |
$1,693.6 |
$1,684.8 |
$1,610.2 |
$1,472.0 |
| Percent of Revenue |
16% |
17% |
19% |
22% |
20% |
18% |
15% |
|
| Consensus Forecasts of Interest Income/(Expense) |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 6. Interest Income/(Expense) |
$240.0 |
$258.0 |
$228.0 |
$225.0 |
$246.4 |
$238.6 |
$223.0 |
| Percent of Revenue |
2% |
2% |
2% |
3% |
3% |
3% |
2% |
|
| Consensus Forecasts of Pre - Tax Income |
| |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 7. Pre - Tax Income |
$891.0 |
$866.0 |
($199.0) |
($151.0) |
$278.7 |
$466.9 |
|
| 8. Tax provisions |
$442.0 |
$353.0 |
$141.0 |
($36.3) |
$108.9 |
$189.3 |
$324.0 |
| Percent of Revenue |
50% |
41% |
-71% |
24% |
39% |
41% |
|
| 9. Net Income (7-8) |
$449.00 |
$513.00 |
$0 |
$0 |
$169.80 |
$277.60 |
|
|
| MAS (MASCO) |
$7,880.00 |
($98.00) |
4.0% |
13% |
46.68 |
0.6 |
5.3 |
Industry Mean |
|
|
2% |
12% |
20.26 |
0.7 |
7.3 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
USG (USG CORP) |
$3,087.00 |
($855.00) |
-26.0% |
|
|
0.5 |
27.6 |
OC (OWENS CORNING) |
$4,994.00 |
$140.00 |
6.8% |
23% |
16.04 |
0.8 |
8.9 |
LFRGY (LAFARGE SA-ADR) |
$21,935.00 |
$1,277.27 |
6.7% |
|
13.44 |
0.7 |
6.0 |
CF is operating cash flow plus after-tax interest expense. |
|
| Discussion of Relative Valuation | | No comments yet. Be the first | | |
|
|
| | |
Created by: WikiMigrationBot.
Last Modification: Thursday 03 of June, 2010 07:58:45 CDT by WikiMigrationBot.
|
