{ "ticker": "MAS", "name": "Masco Corp", "legal_name": "MASCO CORP /DE/", "cik": "0000062996", "exchange": "NYSE", "sic": "3430", "industry": "Heating Equip, Except Elec & Warm Air; & Plumbing Fixtures", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 76.01, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 14988216554.300001, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 76.01, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 197187430.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0000062996-26-000027 (197,187,430 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/mas-20260630.htm", "period_end": "2026-06-30", "accession": "0000062996-26-000027", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-06-30", "share_count_age_days_at_price_date": 115, "warning": null, "computed": "76.01 (price 2026-10-23) / 1 x 197,187,430 (shares at 2026-06-30) = 14,988,216,554" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 66.1, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2013", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 14, "mismatch": 0, "unverified": 22, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 7.56, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.86, "threshold": ">= 2.0", "points": 13.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 2.28, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "10 of 10", "threshold": "10 of 10", "points": 15.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "20 of 20", "threshold": "20 of 20", "points": 15.0, "max": 15, "missing_years": [], "cross_check": { "verified_years": [ 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "1.63 -> 3.88 (+139%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 19.6, "threshold": "<= 15", "points": 8.1, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": null, "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10, "note": "equity not positive: book value per share is not positive, so neither leg can pass" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 76.01, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 7562000000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24290245, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 3069000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2026-06-30", "accession": "0000062996-26-000027", "fact_id": 24339906, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 1646000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2026-06-30", "accession": "0000062996-26-000027", "fact_id": 24366816, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 3245000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2026-06-30", "accession": "0000062996-26-000027", "fact_id": 24417567, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": -365000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2026-06-30", "accession": "0000062996-26-000027", "fact_id": 24499514, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 493000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299619000011/", "period": "2016-12-31", "accession": "0000062996-19-000011", "fact_id": 20686207, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 533000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299620000006/", "period": "2017-12-31", "accession": "0000062996-20-000006", "fact_id": 20692971, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 734000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299621000008/", "period": "2018-12-31", "accession": "0000062996-21-000008", "fact_id": 20699528, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 935000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299622000011/", "period": "2019-12-31", "accession": "0000062996-22-000011", "fact_id": 20705962, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1224000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299623000008/", "period": "2020-12-31", "accession": "0000062996-23-000008", "fact_id": 20712467, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 410000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299624000006/", "period": "2021-12-31", "accession": "0000062996-24-000006", "fact_id": 20719148, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 844000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299625000004/", "period": "2022-12-31", "accession": "0000062996-25-000004", "fact_id": 20726325, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 908000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2023-12-31", "accession": "0000062996-26-000005", "fact_id": 20733377, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 822000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20739991, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 810000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24292688, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/MAS/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 13 of 20 years)", "note": "XBRL dividends-per-share facts cover 13 of the 20 years" }, { "name": "Dividends per share FY2013 (XBRL)", "value": 0.3, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000104746916010135/", "period": "2013-12-31", "accession": "0001047469-16-010135", "fact_id": 20885971, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 0.345, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299617000008/", "period": "2014-12-31", "accession": "0000062996-17-000008", "fact_id": 20887817, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 0.37, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299618000015/", "period": "2015-12-31", "accession": "0000062996-18-000015", "fact_id": 20889672, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 0.39, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299619000011/", "period": "2016-12-31", "accession": "0000062996-19-000011", "fact_id": 20891487, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 0.41, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299620000006/", "period": "2017-12-31", "accession": "0000062996-20-000006", "fact_id": 20893261, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 0.45, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299621000008/", "period": "2018-12-31", "accession": "0000062996-21-000008", "fact_id": 20895031, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 0.51, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299622000011/", "period": "2019-12-31", "accession": "0000062996-22-000011", "fact_id": 20896743, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 0.55, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299623000008/", "period": "2020-12-31", "accession": "0000062996-23-000008", "fact_id": 20898403, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 0.705, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299624000006/", "period": "2021-12-31", "accession": "0000062996-24-000006", "fact_id": 20900009, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 1.12, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299625000004/", "period": "2022-12-31", "accession": "0000062996-25-000004", "fact_id": 20901587, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 1.14, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2023-12-31", "accession": "0000062996-26-000005", "fact_id": 20903233, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 1.16, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20904883, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 1.24, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24309059, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 2.38, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299617000008/", "period": "2014-12-31", "accession": "0000062996-17-000008", "fact_id": 20757143, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 1.02, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299618000015/", "period": "2015-12-31", "accession": "0000062996-18-000015", "fact_id": 20761575, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 1.48, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299619000011/", "period": "2016-12-31", "accession": "0000062996-19-000011", "fact_id": 20765763, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 4.02, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2023-12-31", "accession": "0000062996-26-000005", "fact_id": 20798286, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 3.76, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20804203, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 3.86, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24298838, "verified": "unverified", "age_days": 299 }, { "name": "equity", "value": -365000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2026-06-30", "accession": "0000062996-26-000027", "fact_id": 24499514, "verified": "unverified", "age_days": 118, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (no fresh property, plant and equipment (PropertyPlantAndEquipmentNet) reported)", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 49.9, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": -0.1, "unit": "%", "percentile": 40.9, "points": 20.5, "max": 50 }, { "name": "6 month return", "value": 1.7, "unit": "%", "percentile": 46.0, "points": 9.2, "max": 20 }, { "name": "Price / 52-week high", "value": 0.922, "points": 13.8, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 29.8, "unit": "%", "points": 6.4, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 76.01, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "no open-market transactions in window", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.0, "unit": "bp", "points": -0.0, "max": 0 } ], "inputs": [] }, "buffett": { "score": 65.8, "status": "partial: 1", "complete": false, "missing_tests": [ "1" ], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current" ], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 31, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "1 years with positive equity", "threshold": ">= 15%", "points": null, "max": 25, "note": "needs at least 5 years of net income and positive equity" }, { "test": "2", "name": "Profitable every year", "value": "10 of 10", "threshold": "all years", "points": 15.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+5.4% a year", "threshold": ">= +10%", "points": 5.4, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 3.5, "threshold": "<= 4", "points": 15.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "16.5%", "threshold": ">= 20%", "points": 7.1, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "1.15", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "6.5%", "threshold": ">= 7%", "points": 13.3, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 76.01, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2016", "value": 493000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299619000011/", "period": "2016-12-31", "accession": "0000062996-19-000011", "fact_id": 20686207, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 533000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299620000006/", "period": "2017-12-31", "accession": "0000062996-20-000006", "fact_id": 20692971, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 734000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299621000008/", "period": "2018-12-31", "accession": "0000062996-21-000008", "fact_id": 20699528, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 935000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299622000011/", "period": "2019-12-31", "accession": "0000062996-22-000011", "fact_id": 20705962, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1224000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299623000008/", "period": "2020-12-31", "accession": "0000062996-23-000008", "fact_id": 20712467, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 410000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299624000006/", "period": "2021-12-31", "accession": "0000062996-24-000006", "fact_id": 20719148, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 844000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299625000004/", "period": "2022-12-31", "accession": "0000062996-25-000004", "fact_id": 20726325, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 908000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2023-12-31", "accession": "0000062996-26-000005", "fact_id": 20733377, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 822000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20739991, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 810000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24292688, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 2947000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24421175, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "Operating income FY2021", "value": 1405000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299624000006/", "period": "2021-12-31", "accession": "0000062996-24-000006", "fact_id": 20859189, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 8375000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299624000006/", "period": "2021-12-31", "accession": "0000062996-24-000006", "fact_id": 20641665, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 1297000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299625000004/", "period": "2022-12-31", "accession": "0000062996-25-000004", "fact_id": 20865030, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 8680000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299625000004/", "period": "2022-12-31", "accession": "0000062996-25-000004", "fact_id": 20646877, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 1348000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2023-12-31", "accession": "0000062996-26-000005", "fact_id": 20870771, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 7967000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2023-12-31", "accession": "0000062996-26-000005", "fact_id": 20651980, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 1363000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20876115, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 7828000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20656835, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 1248000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24304265, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 7562000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24290245, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 930000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299624000006/", "period": "2021-12-31", "accession": "0000062996-24-000006", "fact_id": 20955916, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 128000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299624000006/", "period": "2021-12-31", "accession": "0000062996-24-000006", "fact_id": 20275787, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 840000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299625000004/", "period": "2022-12-31", "accession": "0000062996-25-000004", "fact_id": 20962969, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 224000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299625000004/", "period": "2022-12-31", "accession": "0000062996-25-000004", "fact_id": 20275788, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 1413000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2023-12-31", "accession": "0000062996-26-000005", "fact_id": 20969927, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 243000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2023-12-31", "accession": "0000062996-26-000005", "fact_id": 20275789, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 1075000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20976438, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 168000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20275790, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 1022000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24310750, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 156000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 20275791, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 197187430.0, "kind": "current", "source": "SEC cover page 10-Q 0000062996-26-000027 (197,187,430 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/mas-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/R1.htm", "period": "2026-06-30", "accession": "0000062996-26-000027", "fact_id": 24599924, "age_days": 118, "stale": false } ] }, "lynch": { "score": 21.6, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 3, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": 0.0, "max": 30, "note": "earnings not positive in both years, or growth not positive: PEG undefined" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "-3.4% a year", "threshold": "12% to 35% a year", "points": 0.0, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 19.7, "threshold": "<= 25", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": null, "threshold": "<= 0.5", "points": 0.0, "max": 15, "note": "equity not positive" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "3 of 5", "threshold": "5 of 5", "points": 9.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-16.0%", "threshold": ">= +10%", "points": 2.6, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 76.01, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 3.86, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24298838, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 4.59, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299623000008/", "period": "2020-12-31", "accession": "0000062996-23-000008", "fact_id": 20781489, "verified": "unverified", "age_days": 2125 }, { "name": "cash", "value": 548000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2026-06-30", "accession": "0000062996-26-000027", "fact_id": 24533306, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 41.8, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current" ], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 10, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 1.86, "threshold": ">= 1.5", "points": 15.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 2.07, "threshold": "<= 1.1x", "points": 1.8, "max": 15, "unit": "x", "note": "LongTermDebt (incl. current maturities)" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "4.59 -> 3.86", "threshold": "higher", "points": 0.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": null, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "equity not positive" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 76.01, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 3069000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2026-06-30", "accession": "0000062996-26-000027", "fact_id": 24339906, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 1646000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2026-06-30", "accession": "0000062996-26-000027", "fact_id": 24366816, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 2947000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24421175, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "Net income FY2021", "value": 410000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299624000006/", "period": "2021-12-31", "accession": "0000062996-24-000006", "fact_id": 20719148, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 844000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299625000004/", "period": "2022-12-31", "accession": "0000062996-25-000004", "fact_id": 20726325, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 908000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2023-12-31", "accession": "0000062996-26-000005", "fact_id": 20733377, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 822000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20739991, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 810000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24292688, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/MAS/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 3.86, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24298838, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 4.59, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299623000008/", "period": "2020-12-31", "accession": "0000062996-23-000008", "fact_id": 20781489, "verified": "unverified", "age_days": 2125 } ] }, "piotroski": { "score": 66.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 27, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "15.6%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "1,022M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "16.4% -> 15.6%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "1,022M vs 810M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "58.7% -> 56.6%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.75 -> 1.81", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "209M -> 197M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "17.4% -> 16.5%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "1.56 -> 1.45", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 810000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24292688, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 5201000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2025-12-31", "accession": "0000062996-26-000027", "fact_id": 24375477, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 1022000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24310750, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 810000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24292688, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 822000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20739991, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 5201000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2025-12-31", "accession": "0000062996-26-000027", "fact_id": 24375477, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 5016000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 21928078, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 1022000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24310750, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 810000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-151241)", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24292688, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 2945000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2025-12-31", "accession": "0000062996-26-000027", "fact_id": 24409842, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 2945000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 22085059, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 5201000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2025-12-31", "accession": "0000062996-26-000027", "fact_id": 24375477, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 5016000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 21928078, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 2840000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2025-12-31", "accession": "0000062996-26-000027", "fact_id": 24321593, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 2730000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 21322520, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 1573000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2025-12-31", "accession": "0000062996-26-000027", "fact_id": 24348555, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 1560000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 21595413, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-06-30", "value": 197187430.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2026-06-30", "accession": "0000062996-26-000027", "fact_id": 24588119, "verified": "unverified", "age_days": 118 }, { "name": "shares_out 2025-06-30", "value": 209363636.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299625000029/", "period": "2025-06-30", "accession": "0000062996-25-000029", "fact_id": 24577190, "verified": "unverified", "age_days": 483 }, { "name": "operating_income 2025-12-31", "value": 1248000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24304265, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 1363000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20876115, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 7562000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24290245, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 7828000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20656835, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 7562000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2025-12-31", "accession": "0000062996-26-000005", "fact_id": 24290245, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 7828000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 20656835, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 5201000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/", "period": "2025-12-31", "accession": "0000062996-26-000027", "fact_id": 24375477, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 5016000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "period": "2024-12-31", "accession": "0000062996-26-000005", "fact_id": 21928078, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 288000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000104746916010135/", "accession": "0001047469-16-010135" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 856000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299617000008/", "accession": "0000062996-17-000008" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 355000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299618000015/", "accession": "0000062996-18-000015" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 493000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299619000011/", "accession": "0000062996-19-000011" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 533000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299620000006/", "accession": "0000062996-20-000006" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 734000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299621000008/", "accession": "0000062996-21-000008" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 935000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299622000011/", "accession": "0000062996-22-000011" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 1224000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299623000008/", "accession": "0000062996-23-000008" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 410000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299624000006/", "accession": "0000062996-24-000006" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 844000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299625000004/", "accession": "0000062996-25-000004" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 908000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "accession": "0000062996-26-000005" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 822000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "accession": "0000062996-26-000005" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 810000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "accession": "0000062996-26-000005" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 0.8, "url": "https://www.sec.gov/Archives/edgar/data/62996/000104746916010135/", "accession": "0001047469-16-010135", "value_reported": 0.8, "split_factor": 1.0, "split_basis": "filed 2016-02-12" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 2.38, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299617000008/", "accession": "0000062996-17-000008", "value_reported": 2.38, "split_factor": 1.0, "split_basis": "filed 2017-02-09" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 1.02, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299618000015/", "accession": "0000062996-18-000015", "value_reported": 1.02, "split_factor": 1.0, "split_basis": "filed 2018-02-08" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1.48, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299619000011/", "accession": "0000062996-19-000011", "value_reported": 1.48, "split_factor": 1.0, "split_basis": "filed 2019-02-07" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1.66, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299620000006/", "accession": "0000062996-20-000006", "value_reported": 1.66, "split_factor": 1.0, "split_basis": "filed 2020-02-11" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 2.37, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299621000008/", "accession": "0000062996-21-000008", "value_reported": 2.37, "split_factor": 1.0, "split_basis": "filed 2021-02-09" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 3.22, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299622000011/", "accession": "0000062996-22-000011", "value_reported": 3.22, "split_factor": 1.0, "split_basis": "filed 2022-02-08" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 4.59, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299623000008/", "accession": "0000062996-23-000008", "value_reported": 4.59, "split_factor": 1.0, "split_basis": "filed 2023-02-09" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1.62, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299624000006/", "accession": "0000062996-24-000006", "value_reported": 1.62, "split_factor": 1.0, "split_basis": "filed 2024-02-08" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 3.63, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299625000004/", "accession": "0000062996-25-000004", "value_reported": 3.63, "split_factor": 1.0, "split_basis": "filed 2025-02-11" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 4.02, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "accession": "0000062996-26-000005", "value_reported": 4.02, "split_factor": 1.0, "split_basis": "filed 2026-02-10" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 3.76, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "accession": "0000062996-26-000005", "value_reported": 3.76, "split_factor": 1.0, "split_basis": "filed 2026-02-10" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 3.86, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "accession": "0000062996-26-000005", "value_reported": 3.86, "split_factor": 1.0, "split_basis": "filed 2026-02-10" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 6761000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000104746916010135/", "accession": "0001047469-16-010135" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 7006000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299617000008/", "accession": "0000062996-17-000008" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 7142000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299618000015/", "accession": "0000062996-18-000015" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 7361000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299619000011/", "accession": "0000062996-19-000011" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 6014000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299620000006/", "accession": "0000062996-20-000006" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 6654000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299621000008/", "accession": "0000062996-21-000008" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 6707000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299622000011/", "accession": "0000062996-22-000011" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 7188000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299623000008/", "accession": "0000062996-23-000008" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 8375000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299624000006/", "accession": "0000062996-24-000006" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 8680000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299625000004/", "accession": "0000062996-25-000004" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 7967000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "accession": "0000062996-26-000005" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 7828000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "accession": "0000062996-26-000005" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 7562000000.0, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "accession": "0000062996-26-000005" } ], "dividend_years": [ 1983, 1984, 1985, 1986, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0000062996", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000062996.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000062996&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000062996&type=8-K", "yahoo": "https://finance.yahoo.com/quote/MAS", "stooq": "https://stooq.com/q/d/?s=mas.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=MAS", "finviz": "https://finviz.com/quote.ashx?t=MAS", "stockanalysis": "https://stockanalysis.com/stocks/mas/", "seeking_alpha": "https://seekingalpha.com/symbol/MAS", "openinsider": "http://openinsider.com/search?q=MAS", "google_news": "https://news.google.com/rss/search?q=MAS+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/MAS.json", "markdown": "https://theclaudetrader.com/s/MAS.md", "research_packet": "https://theclaudetrader.com/r/MAS.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/MAS; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": 95.73, "fv_low": 72.11, "fv_high": 119.35, "fv_gap_pct": 25.9, "fv_verdict": "green", "fv_methods": 2, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-07-29", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 72.11119058812076, "growth_used": 0.010196177670730222, "fcf_avg": 981000000.0, "inputs": { "fcf": { "value": 981000000.0, "years": [ 2023, 2024, 2025 ], "by_year": [ 1170000000.0, 907000000.0, 866000000.0 ], "cfo": [ { "value": 1413000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0000062996-26-000005", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/" }, { "value": 1075000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0000062996-26-000005", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/" }, { "value": 1022000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0000062996-26-000005", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/" } ], "capex": [ { "value": 243000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2023-12-31", "accession": "0000062996-26-000005", "filed": "2026-02-10", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/" }, { "value": 168000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2024-12-31", "accession": "0000062996-26-000005", "filed": "2026-02-10", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/" }, { "value": 156000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2025-12-31", "accession": "0000062996-26-000005", "filed": "2026-02-10", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/" } ] }, "revenue_cagr_5y": { "value": 0.010196177670730222, "from": { "value": 7188000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2020-12-31", "accession": "0000062996-23-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299623000008/" }, "to": { "value": 7562000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2025-12-31", "accession": "0000062996-26-000005", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/" } }, "shares": { "value": 197187430.0, "tag": "SEC cover page 10-Q 0000062996-26-000027 (197,187,430 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/mas-20260630.htm", "period_end": "2026-06-30", "accession": "0000062996-26-000027", "filed": "2026-07-29", "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000027/R1.htm" } } }, "earnings": { "value": 119.34691713483147, "pe_used": 30.918890449438205, "pe_raw": 30.918890449438205, "pe_basis": "SIC 34 peer median excluding itself (5 peers)", "inputs": { "eps": { "fy": 2025, "value": 3.86, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0000062996-26-000005", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/62996/000006299626000005/", "value_reported": 3.86, "split_factor": 1.0 } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }