Pricing Log in Create free account
Saturday 17 October 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. In the quarter to June 2026, revenue grew 11.5%, EPS fell 231.0%, free cash flow grew 83.1% and total debt rose 39.2%, each against the same quarter a year earlier. Insiders bought in the last twelve months.

6.76 0.08 −1.17%
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 Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total buys 0.70
Total sells 0.85
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — 4 — — — —
Sell — — — — — — — 2 — 2 — —
Insider Ownership 0.00%

Capital & Financial Ratios $m

Market Cap 1,390.00
Revenue 2,776.70
Net Income (96.90)
Free Cash Flow 74.90
Net Debt 1,148.70
Current Ratio 1.76 (at or above 1.5: strong)
Debt/Equity 0.71
P/E ratio 0.00
Fwd P/E —
P/S ratio 0.37
P/B ratio 0.53
Past 5Y EPS Growth (28.68%) (below 0%: weak)
This Y EPS Growth (104.03%) (below 0%: weak)
Next Y EPS Growth 699.99% (at or above 15%: strong)
Next Y revenue growth 27.77% (at or above 10%: strong)
Next 5Y EPS Growth (4.59%) (below 0%: weak)

Green and red mark values outside typical ranges. 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 9.67%
10-year low 10-year high
P/B against its own 10 years 2.38%
10-year low 10-year high
EV/Sales against its own 10 years 31.55%
10-year low 10-year high
EV/FCF against its own 10 years 86.44%
10-year low 10-year high

Dividends

Payout Ratio —
Annual Dividend Rate —
Annual Dividend Yield —

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%

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.

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.

Target Price Range

Analyst price targets

Recommendation Rating

3
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low — — — — — — 7.18 7.08 13.37 9.33

Analyst estimates 2026–2028

Powerpack
High — — — — — — 15.00 15.70 20.67 18.15
People
People Employees — — — — — 15,000 13,654 12,000 13,000 12,000
Revenue/emp, $m — — — 0.00 0.00 0.19 0.24 0.23 0.21 0.23
Income, $m
Income, $m Revenue — — — 2,389 2,469 2,855 3,276 2,726 2,700 2,735
Gross margin, % — — — 28.96 28.47 27.45 28.71 33.06 32.48 30.26
EBT — — — 135 196 238 213 239 168 46
EBT margin, % — — — 5.66 7.95 8.35 6.52 8.76 6.23 1.69
Net income — — — 101 146 183 155 182 126 27
Depreciation — — — 62 66 62 65 64 77 94
Per share, $
Per share, $ Revenue — — — 23,887,000.00 19.29 22.31 25.59 21.33 21.25 21.53
Earnings — — — 1,007,000.00 1.14 1.43 1.21 1.42 0.99 0.21
Cash flow — — — 1,486,000.00 1.60 1.16 1.84 3.17 2.30 1.54
Capex — — — (288,000.00) (0.21) (0.40) (0.44) (0.45) (0.52) (0.59)
Free cash flow — — — 1,198,000.00 1.39 0.76 1.40 2.73 1.78 0.96
Book value — — — 0.00 17.30 19.17 7.88 9.34 10.19 10.59
Shares, m — — — 0 128 128 128 128 127 127
Valuation, ×
Valuation, × P/E — — — 6.30 6.30 6.30 6.30 10.46 14.61 55.20
P/S — — — 0.00 0.00 0.00 0.30 0.70 0.69 0.51
P/B — — — 0.47 0.47 0.47 0.97 1.59 1.43 1.04
EV/Sales — — — 0.00 0.00 0.00 0.57 0.90 1.03 0.81
EV/FCF — — — 6.28 6.28 6.28 10.33 7.05 12.28 18.30
Cash, $m
Cash, $m Operating cash flow — — — 149 205 148 236 406 292 196
Capex — — — (29) (27) (51) (56) (57) (66) (74)
Free cash flow — — — 120 178 97 180 349 226 121
Balance, $m
Balance, $m Working capital — — — — 379 446 419 328 255 280
Total debt — — — — 40 63 979 708 1,008 975
Net debt — — — — (114) (78) 878 559 887 791
Shareholders’ equity — — — — 2,214 2,454 1,009 1,194 1,295 1,345
Returns, %
Returns, % ROA — — — 0.00 10.74 6.39 5.62 7.41 4.74 0.89
ROIC — — — 0.00 5.83 6.16 6.73 10.92 6.75 3.48
ROE — — — 0.00 0.00 7.82 8.97 16.52 10.12 2.02
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

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. $4.2B 22.8× 22.4× +6.61% (above 0%: growing) +92.52% (above 0%: growing) +2,126.43% (above 0%: growing) 39.83% 22.16% Compare
HNI HNI Corporation $3.4B 426× 9.9× +120.72% (above 0%: growing) −32.69% (below 0%: shrinking) +688.27% (above 0%: growing) 43.96% 6.26% Compare
TILE Interface, Inc. $2.1B 14.4× 13.8× +5.37% (above 0%: growing) +58.93% (above 0%: growing) +14.82% (above 0%: growing) 45.00% 18.93% Compare
WHR Whirlpool Corporation $1.8B 9.5× 21.5× −6.79% (below 0%: shrinking) −1.71% (below 0%: shrinking) +69.84% (above 0%: growing) 12.57% 4.63% Compare
MLKN MillerKnoll, Inc. $1.5B 14.9× 8.3× −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 $1.2B 15.1× 12.3× −3.36% (below 0%: shrinking) n/m −100.71% (below 0%: shrinking) 43.87% (0.44%) Compare
XMAX XMax Inc. $550.1M 18.7× — (loss-making) +7.06% (above 0%: growing) n/m −4,043.35% (below 0%: shrinking) 39.84% (44.49%) Compare
ETD Ethan Allen Interiors Inc. $513.2M 12.8× 14.8× −8.48% (below 0%: shrinking) −4.17% (below 0%: shrinking) −14.27% (below 0%: shrinking) 63.11% 9.78% Compare
Median of peers $1.7B 15.0× 13.8× +1.01% +14.66% +42.33% 42.80% 5.94%

All 31 Furnishings Fixtures & Appliances stocks →

MasterBrand, Inc. (MBC) key facts

  • Concern: Net income was $26.7 million, or $0.21 per share (basic), a net margin of 0.98%.
  • Strength: MasterBrand, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.7 billion, up 1.27% from fiscal 2024.
  • MasterBrand, Inc. (MBC) is a Furnishings Fixtures & Appliances company in the Consumer Cyclical sector, listed on the New York Stock Exchange.
  • As of October 16, 2026, MBC traded at $6.76, a market capitalization of $1.4 billion.
  • Return on equity was 2.02% and debt-to-equity 0.71.
  • Its Piotroski F-score is 6 out of 9 and its Altman Z-score is 2.21 (grey zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

MasterBrand, Inc. (MBC) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/MBC · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com