MASI (MASI)

$9.5B
Market Cap
46.3
P/E Ratio
1.25
Beta
Dividend Yield
Piotroski 6/9Altman Z 8.8 SafeBeneish M -3.66 CleanROIC−WACC +6.2%

Quantitative Summary

Deterministic

Financial health is average: Piotroski 6/9, Altman Z 8.8.

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

The capital allocation efficiency for MASI demonstrates a robust spread between return on invested capital and the weighted average cost of capital, yielding +6.2%, which suggests strong value creation potential despite operational headwinds. This high ROIC is underpinned by exceptional gross margins at 61.9% and disciplined leverage, yet it coexists with negative net margins of -9.9%, indicating that operating expenses are significantly eroding top-line profitability. Financial integrity appears solid based on a Piotroski F-Score of 6/9 and an Altman Z-Score of 8.8, while the Beneish M-Score of -3.66 points to low earnings manipulation risk; however, revenue growth moderating at 9.4% year-over-year reveals that high capital efficiency has not yet translated into scalable bottom-line performance.

Valuation metrics present a notable divergence between market pricing and intrinsic value models, with the current P/E ratio of 46.3x substantially exceeding historical norms and likely trading above sector averages given the negative net income context. While revenue expansion is positive, the market appears to be pricing in aggressive future margin normalization or acceleration that has not yet materialized. A discounted cash flow analysis anchors fair value at $65, implying that current share prices may reflect optimistic growth assumptions rather than realized fundamentals, particularly as the company navigates the transition from high gross profitability to sustainable net earnings.

The risk-reward profile is characterized by a tension between strong balance sheet health and deteriorating or absent bottom-line returns. Although the Altman Z-Score suggests low bankruptcy risk and the Beneish M-Score indicates clean earnings reporting, the persistent negative net margin creates uncertainty regarding long-term cash flow generation relative to the elevated valuation multiple. Investors must weigh whether the 9.4% revenue growth can eventually compress operating expenses enough to align with the impressive ROIC-WACC spread before the current premium valuation becomes unsustainable.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive

Sensitivity Matrix

TG ↓ / WACC →10%12%14%
2%$77$59$47
3%$86$65$51
4%$99$72$55

Center = base case. Green = >10% upside, Red = >10% downside vs .

Pre-computed DCF: WACC=12.0%, terminal growth 3%. Fair value $65 (+0.0%). Not investment advice.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Quant Health Deep Dive

6/9
Piotroski F-Score
Average — mixed operational signals
8.8
Altman Z-Score
Safe Zone — above 3.0 threshold per academic model. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.
-3.66
Beneish M-Score
Below threshold — no statistical earnings quality concern per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

61.9%
Gross Margin
-9.9%
Net Margin
18.2%
ROIC
12.0%
WACC
ROIC − WACC Spread: +6.2%— Positive value creation spread.
+9.4%
Revenue Growth (YoY)
+50.3%
Earnings Growth (YoY)
193.1M
Free Cash Flow

Balance Sheet Health

1.36x
Debt / Equity
2.49x
Current Ratio
9.2x
Interest Coverage
1.1x
Net Debt / EBITDA
1.95%
FCF Yield
344.6M
EBITDA

Earnings Surprise History

Q3
✓ Beat
Est: $1.22
Act: $1.36
+11.3%
Q2
✓ Beat
Est: $1.22
Act: $1.33
+8.8%
Q1
✓ Beat
Est: $1.20
Act: $1.32
+9.9%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fundamentals

27.0
Forward P/E
PEG Ratio
12.81
Price/Book
2M
Avg Volume
$179.00
52W High
$125.94
52W Low
52W Range Position

MASI Capital Efficiency

How efficiently does MASI convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$193M
EBITDA
$345M
FCF Conversion
56%
Reinvestment Rate
44%
56% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)
ROIC
18.2%
ROIC − WACC Spread
6.2%

MASI converts 56% of its EBITDA into free cash flow, a healthy conversion rate indicating efficient capital management — the business generates substantial cash after reinvestment. The positive ROIC-WACC spread of 6.2% confirms that reinvested capital creates shareholder value.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Fails-to-Deliver (FTD) History

SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.

DateFailed SharesClose PriceNotional Value
2026-06-1119$179.95$3,419.05
2026-06-10587$179.95$105,630.65
2026-06-0586,455$178.90$15.5M
2026-06-0251$178.59$9,108.09
2026-06-01788$178.45$140,618.6
2026-05-2726$178.67$4,645.42
2026-05-209,686$178.80$1.7M
2026-05-186$178.47$1,070.82
2026-05-061,088$178.58$194,295.04
2026-05-053,517$178.21$626,764.57
2026-04-29620$178.51$110,676.2
2026-04-24223$178.71$39,852.33
2026-04-1668$178.39$12,130.52
2026-04-14745$178.47$132,960.15
2026-04-10874$178.33$155,860.42
2026-04-06589$178.59$105,189.51
2026-03-26161$178.09$28,672.49
2026-03-239,300$178.24$1.7M
2026-03-06790$175.46$138,613.4
2026-03-045,560$175.36$975,001.6
2026-03-028,000$175.35$1.4M
2026-02-23124$175.10$21,712.4
2026-02-12911$135.04$123,021.44
2026-02-11360$134.10$48,276
2026-02-10400$134.80$53,920
2026-02-047,906$139.13$1.1M
2026-02-02324$137.33$44,494.92
2026-01-2222$146.21$3,216.62
2025-12-17171$134.52$23,002.92
2025-12-1692$137.40$12,640.8

Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.

Compare MASI to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: N/A.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.