MasterBrand Inc (MBC) is overvalued and Whirlpool Corp (WHR) is overvalued.
Both trade above our estimate of their intrinsic value. WHR is the closer of the two: -51%, against -74% for MBC.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 9.0% (average of 2 methods) values the shares at $4.15; the price of $7.24 is 74% above that value, and 76% of that value comes from beyond year five.
Leak Score 29/100 on 5 of 12 signals
Discounting its cash flows at 6.4% values the shares at $22.26; the price of $33.56 is 51% above that value, and 85% of that value comes from beyond year five.
Leak Score 0/100 on 3 of 12 signals
| Metric | MBC | WHR |
|---|---|---|
| Verdict | Overvalued | Overvalued |
| Price | $7.24 | $33.56 |
| Intrinsic value | $4.15 | $22.26 |
| Margin of safety | -74% | -51% |
| Leak Score | 29/100 (5/12) | 0/100 (3/12) |
| Market cap | $1.5B | $2.2B |
| Revenue growth, 5 years | 2.1% | -4.4% |
| Operating margin | -0.6% | 3.1% |
| Net margin | -3.5% | 1.2% |
| Return on equity | -5.8% | 6.0% |
| Debt to equity | 0.86 | 2.05 |
| P/E | — | 11.3x |
| Forward P/E | 30.2x | 9.5x |
| P/B | 0.8x | 0.6x |
| Dividend yield | — | 2.9% |