As of 2024-07-27, the Intrinsic Value of Fastenal Co (FAST) is
64.76 USD. This Fastenal valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 70.37 USD, the upside of Fastenal Co is
%.
The range of the Intrinsic Value is 45.22 - 119.33 USD
64.76 USD
Intrinsic Value
Fastenal Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.22 - 119.33 |
64.76 |
-8.0% |
| DCF (Growth 10y) |
51.45 - 126.80 |
71.49 |
1.6% |
| DCF (EBITDA 5y) |
45.97 - 53.91 |
49.43 |
-29.8% |
| DCF (EBITDA 10y) |
52.65 - 65.92 |
58.51 |
-16.9% |
| Fair Value |
18.21 - 18.21 |
18.21 |
-74.12% |
| P/E |
37.75 - 47.89 |
43.24 |
-38.6% |
| EV/EBITDA |
30.31 - 42.37 |
34.18 |
-51.4% |
| EPV |
18.35 - 24.42 |
21.38 |
-69.6% |
| DDM - Stable |
20.06 - 71.80 |
45.93 |
-34.7% |
| DDM - Multi |
41.21 - 105.27 |
58.20 |
-17.3% |
Fastenal Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
40,295.27 |
| Beta |
0.90 |
| Outstanding shares (mil) |
572.62 |
| Enterprise Value (mil) |
40,274.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.77% |
| Cost of Debt |
4.31% |
| WACC |
8.74% |