As of 2024-09-14, the Intrinsic Value of Snap-On Inc (SNA) is
324.10 USD. This SNA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 280.44 USD, the upside of Snap-On Inc is
%.
The range of the Intrinsic Value is 253.61 - 460.73 USD
324.10 USD
Intrinsic Value
SNA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
253.61 - 460.73 |
324.10 |
15.6% |
| DCF (Growth 10y) |
288.03 - 493.98 |
358.76 |
27.9% |
| DCF (EBITDA 5y) |
299.69 - 365.23 |
332.64 |
18.6% |
| DCF (EBITDA 10y) |
331.48 - 418.97 |
373.66 |
33.2% |
| Fair Value |
177.64 - 177.64 |
177.64 |
-36.66% |
| P/E |
353.57 - 458.89 |
402.54 |
43.5% |
| EV/EBITDA |
300.33 - 353.63 |
333.09 |
18.8% |
| EPV |
391.30 - 499.21 |
445.26 |
58.8% |
| DDM - Stable |
157.35 - 384.65 |
271.00 |
-3.4% |
| DDM - Multi |
201.87 - 370.45 |
260.07 |
-7.3% |
SNA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,773.58 |
| Beta |
0.69 |
| Outstanding shares (mil) |
52.68 |
| Enterprise Value (mil) |
14,743.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.66% |
| Cost of Debt |
4.25% |
| WACC |
8.24% |