Pricing Log in Create free account
Friday 6 November 2026 Export MBC’s income statement to Excel — free account

MasterBrand, Inc.

MBC Consumer Cyclical Furnishings Fixtures & Appliances

MasterBrand, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.7 billion, up 1.27% from fiscal 2024.

Revenue
+11.5%
EPS
−231.0%
Free cash flow
+83.1%
Total debt
+39.2%

Quarter to June 2026, against a year earlier

7.05 0.46 −6.13%
Market cap
$1.4B
P/E
0.0×
Fwd P/E
—
Dividend yield
—
F-score
6/9
Altman Z
2.21
Beneish M
−2.90
Dividend safety
n/a
Overview
Financials
Income Statement Balance Sheet Cash Flow Metrics & Ratios

Insider Decisions last twelve months

Bought, $m 0.70
Sold, $m 0.85
Trades a month
Jan 26 Apr 26 Jul 26 Oct 26
Buy — — — — — — 4 — — — — —
Sell — — — — — — 2 — 2 — — —
Insider Ownership 0.00%

Capital & Financial Ratios $m

Size
Market Cap 1,440.00
Revenue ttm 2,776.70
Net income ttm (96.90)
Free cash flow ttm 74.90
Net debt Q 1,148.70
Valuation
P/E 0.00
Forward P/E —
Price / sales 0.39
Forward P/S Powerpack
Price / FCF 14.46
Price / book 0.55
Financial health
Current ratio Q 1.76 (at or above 1.5: strong)
Debt / equity Q 0.71
Interest coverage Q (1.34)
Growth
Revenue growth Q +11.53% (above 0%: growing)
Operating income growth Q −141.31% (below 0%: shrinking)
EPS, this year −104.03% (below 0%: weak)
EPS, next year A +699.99% (at or above 15%: strong)
Revenue, next year A +27.77% (at or above 10%: strong)
EPS, past 5 yrs −28.68% (below 0%: weak)
EPS, next 5 yrs A −4.59% (below 0%: weak)

Green and red mark values outside typical ranges; (Q) is the latest quarter, (A) analysts’ estimates. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 0.8×, against a ten-year median of 0.9×; over the ten years it ranged from 0.6× in 2023 to 1.2× in 2024.
P/S against its own 10 years 14.20%
10-year low 10-year high
P/B against its own 10 years 4.29%
10-year low 10-year high
EV/Sales against its own 10 years 35.23%
10-year low 10-year high
EV/FCF against its own 10 years 87.14%
10-year low 10-year high

Dividends

Yield
—
Annual rate
—
Payout ratio
—

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 149 121 183 242
Receivables 203 191 150 247
Inventory 250 276 269 436
Other 76 63 93 137
677 651 696 1,062
2023 2024 2025 Q'26
Payables 151 181 204 250
ST’ Debt 18 — — 19
Other 164 195 188 279
349 395 416 604

Compound Annual Growth %

10y 5y 3y
Sales — 2.06% (5.84%)
Cash Flow — (0.89%) (6.00%)
Earnings — (28.78%) (44.41%)
Book Value — (9.50%) 10.04%

EPS $

Mar Jun Sep Dec Year
’26 (0.12) (0.38) — — —
’25 0.10 0.29 0.14 (0.33) 0.21
’24 0.29 0.35 0.22 0.11 0.96
’23 0.27 0.39 0.46 0.28 1.40
’22 0.37 0.32 0.41 0.12 1.20
’21 — — — — 1.43
’20 — — — — 1.14
Fiscal quarters ending in the months shown.

Revenue $m

Mar Jun Sep Dec Year
’26 618 815 — — —
’25 660 731 699 645 2,735
’24 638 677 718 668 2,700
’23 677 695 677 677 2,726
’22 777 856 858 784 3,276
’21 — — — — 2,855
’20 — — — — 2,469
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 (133) 139 — — —
’25 (31) 85 55 87 196
’24 19 77 81 115 292
’23 62 132 143 69 406
’22 (3) 79 42 118 236
’21 — — — 148 148
’20 — — — 205 205
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (146) 129 — — —
’25 (41) 70 40 53 121
’24 12 73 67 75 226
’23 59 123 133 33 349
’22 (14) 68 32 94 180
’21 — — — 97 97
’20 — — — 178 178
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

3
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Ten-year view Analyst estimates Powerpack
Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 TTM Jun ’26 Trend 10 yrs 2026e 2027e 2028e Next 3/yr
Income, $m
Income, $m Revenue — — — 2,389 2,469 2,855 3,276 2,726 2,700 2,735 2,777 +2.3% 3,494 4,161 — +23.4%
Gross margin, % — — — 28.96 28.47 27.45 28.71 33.06 32.48 30.26 26.93 +1.3 pt
EBT — — — 135 196 238 213 239 168 46 (105) (16.4%)
EBT margin, % — — — 5.66 7.95 8.35 6.52 8.76 6.23 1.69 (3.77) (4.0) pt
Net income — — — 101 146 183 155 182 126 27 (97) (19.8%)
Per share, $
Per share, $ Revenue — — — 23,887,000.00 19.29 22.31 25.59 21.33 21.25 21.53 18.08 (90.2%)
Earnings — — — 1,007,000.00 1.14 1.43 1.21 1.42 0.99 0.21 (0.69) (92.3%)
Cash flow — — — 1,486,000.00 1.60 1.16 1.84 3.17 2.30 1.54 0.96 (89.9%)
Capex — — — (288,000.00) (0.21) (0.40) (0.44) (0.45) (0.52) (0.59) (0.48) (88.7%)
Free cash flow — — — 1,198,000.00 1.39 0.76 1.40 2.73 1.78 0.96 0.49 (90.4%)
Book value — — — 0.00 17.30 19.17 7.88 9.34 10.19 10.59 12.82 n/m
Shares, m — — — 0 128 128 128 128 127 127 134 +940.6%
Valuation, ×
Valuation, × P/E — — — 6.30 6.30 6.30 6.30 10.46 14.61 55.20 0.00 15.1
P/S — — — 0.00 0.00 0.00 0.30 0.70 0.69 0.51 0.39 0.3
P/B — — — 0.47 0.47 0.47 0.97 1.59 1.43 1.04 0.55 0.9
EV/Sales — — — 0.00 0.00 0.00 0.57 0.90 1.03 0.81 0.80 0.5
EV/FCF — — — 6.28 6.28 6.28 10.33 7.05 12.28 18.30 29.79 9.5
Cash, $m
Cash, $m Operating cash flow — — — 149 205 148 236 406 292 196 148 +4.7%
Capex — — — (29) (27) (51) (56) (57) (66) (74) (73) +17.1%
Free cash flow — — — 120 178 97 180 349 226 121 75 +0.2%
Balance, $m
Balance, $m Working capital — — — — 379 446 419 328 255 280 458 (5.8%)
Net debt — — — — (114) (78) 878 559 887 791 1,149 n/m
Shareholders’ equity — — — — 2,214 2,454 1,009 1,194 1,295 1,345 1,969 (9.5%)
Returns, %
Returns, % ROA — — — 0.00 10.74 6.39 5.62 7.41 4.74 0.89 (2.61) +0.9 pt
ROIC — — — 0.00 5.83 6.16 6.73 10.92 6.75 3.48 (0.64) +3.5 pt
ROE — — — 0.00 0.00 7.82 8.97 16.52 10.12 2.02 (5.82) +2.0 pt
People
People Employees — — — — — 15,000 13,654 12,000 13,000 12,000 — (5.4%)
Revenue/emp, $m — — — 0.00 0.00 0.19 0.24 0.23 0.21 0.23 — n/m
Negative figures in brackets.
estimates

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

MasterBrand, Inc. vs peers in Furnishings Fixtures & Appliances (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
ALH Alliance Laundry Holdings Inc. $4.5B 24.0× 19.1× +6.61% (above 0%: growing) +92.52% (above 0%: growing) +2,126.43% (above 0%: growing) 39.83% 22.16% Compare
HNI HNI Corporation $3.5B 106× 19.2× +132.95% (above 0%: growing) +38.31% (above 0%: growing) +25.24% (above 0%: growing) 42.60% 8.58% Compare
TILE Interface, Inc. $2.2B 15.1× 15.3× +5.37% (above 0%: growing) +58.93% (above 0%: growing) +14.82% (above 0%: growing) 45.00% 18.93% Compare
WHR Whirlpool Corporation $2.1B — (loss-making) — (loss-making) −8.83% (below 0%: shrinking) n/m +267.31% (above 0%: growing) 12.86% 0.11% Compare
MLKN MillerKnoll, Inc. $1.5B 15.5× 12.8× −3.38% (below 0%: shrinking) +31.03% (above 0%: growing) +177.93% (above 0%: growing) 41.73% 5.61% Compare
MBC MasterBrand, Inc. $1.4B — (loss-making) — +11.53% (above 0%: growing) n/m +83.07% (above 0%: growing) 25.21% (3.41%)
LZB La-Z-Boy Incorporated $1.3B 16.4× 15.2× −3.36% (below 0%: shrinking) n/m −100.71% (below 0%: shrinking) 43.87% (0.44%) Compare
ETD Ethan Allen Interiors Inc. $521.7M 13.4× 17.7× −8.48% (below 0%: shrinking) −4.17% (below 0%: shrinking) −14.27% (below 0%: shrinking) 63.11% 9.78% Compare
HBB Hamilton Beach Brands Holding Company $435.8M 7.3× — (loss-making) +5.64% (above 0%: growing) +116.67% (above 0%: growing) +122.80% (above 0%: growing) 27.48% 3.13% Compare
Median of peers $1.8B 15.5× 16.5× +1.01% +48.62% +74.02% 42.16% 7.10%

All 30 Furnishings Fixtures & Appliances stocks →

Pay and ownership Proxy statement filed 22 April 2026

Chief executive’s pay

Year Total pay Actually paid $100 invested
2025 7.43m 6.26m 125.22
2024 6.52m 6.02m 160.44
2023 7.10m 16.32m 165.00
2022 6.83m 3.06m 84.22

Ownership

Directors and executive officers, together 2.80%
BlackRock, Inc. 15.10%
Coliseum Capital Management, LLC 8.60%
Gates Capital Management, L.P. 8.10%
The Vanguard Group 8.00%
Boston Partners 6.20%
Dimensional Fund Advisors LP 5.10%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s shares at the start of the earliest year shown was worth at each year’s end. Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more. Read the proxy statement

MasterBrand, Inc. (MBC) Latest News

6 Nov

Impact 4 · · GuruFocus.com

5 Nov

Impact 3 · · Business Wire

26 Oct

Impact 4 · · Investing.com
Impact 4 · · Business Wire

20 Oct

Impact 3 · · Simply Wall St.

15 Oct

Impact 4 · · Insider Monkey

11 Aug

Impact 3 · · The Motley Fool transcript

5 Aug

Impact 4 · transcript
Impact 3 · · Moby transcript
Impact 3 · · MarketBeat

4 Aug

Impact 3 ·

28 May

Impact 4 · · Business Wire

11 May

Impact 4 · · MarketBeat

9 May

Impact 3 · · Simply Wall St.

5 May

Impact 4 · · Moby
Impact 4 · · The Motley Fool transcript
Impact 4 · · Business Wire

30 Mar

Impact 3 · · Simply Wall St.

20 Mar

Impact 3 · · The Motley Fool

18 Mar

Impact 3 · · The Motley Fool

25 Feb

Impact 4 · · Simply Wall St.

13 Feb

Impact 3 · · Simply Wall St.

11 Feb

Impact 4 · · Moby transcript
Impact 4 · · MarketBeat transcript
Impact 3 · · GuruFocus.com transcript

10 Feb

Impact 4 · · Associated Press Finance
Impact 4 · · Business Wire
Impact 3 · · The Motley Fool transcript

9 Feb

Impact 4 · · Simply Wall St.Simply Wall St.Simply Wall St.

4 Feb

Impact 4 · · Simply Wall St.
stockrow.com/MBC · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com