SNA
Snap-On Inc
Price:  
284.51 
USD
Volume:  
462,034.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SNA Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Snap-On Inc (SNA) is 284.04 USD. This SNA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 284.51 USD, the upside of Snap-On Inc is %.

The range of the Intrinsic Value is 224.62 - 395.02 USD

284.51 USD
Stock Price
284.04 USD
Intrinsic Value
Intrinsic Value Details

SNA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 224.62 - 395.02 284.04 -0.2%
DCF (Growth 10y) 244.57 - 405.95 301.53 6.0%
DCF (EBITDA 5y) 305.33 - 377.70 343.23 20.6%
DCF (EBITDA 10y) 308.73 - 401.33 354.17 24.5%
Fair Value 173.75 - 173.75 173.75 -38.93%
P/E 394.96 - 500.27 443.44 55.9%
EV/EBITDA 314.65 - 379.12 357.73 25.7%
EPV 335.96 - 440.05 388.00 36.4%
DDM - Stable 131.67 - 311.51 221.59 -22.1%
DDM - Multi 170.34 - 305.02 217.84 -23.4%

SNA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,996.52
Beta 0.83
Outstanding shares (mil) 52.71
Enterprise Value (mil) 15,197.92
Market risk premium 4.60%
Cost of Equity 9.87%
Cost of Debt 4.31%
WACC 9.37%