SWK
Stanley Black & Decker Inc
Price:  
65.52 
USD
Volume:  
1,917,866.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SWK Intrinsic Value

32.30 %
Upside

What is the intrinsic value of SWK?

As of 2025-05-24, the Intrinsic Value of Stanley Black & Decker Inc (SWK) is 86.65 USD. This SWK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.52 USD, the upside of Stanley Black & Decker Inc is 32.30%.

The range of the Intrinsic Value is 52.92 - 164.29 USD

Is SWK undervalued or overvalued?

Based on its market price of 65.52 USD and our intrinsic valuation, Stanley Black & Decker Inc (SWK) is undervalued by 32.30%.

65.52 USD
Stock Price
86.65 USD
Intrinsic Value
Intrinsic Value Details

SWK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 52.92 - 164.29 86.65 32.3%
DCF (Growth 10y) 70.44 - 188.59 106.52 62.6%
DCF (EBITDA 5y) 98.89 - 121.72 112.90 72.3%
DCF (EBITDA 10y) 106.10 - 141.07 125.17 91.0%
Fair Value 21.04 - 21.04 21.04 -67.89%
P/E 46.78 - 92.05 70.51 7.6%
EV/EBITDA 80.69 - 168.29 127.42 94.5%
EPV 33.73 - 55.87 44.80 -31.6%
DDM - Stable 24.52 - 65.15 44.83 -31.6%
DDM - Multi 49.24 - 91.41 63.11 -3.7%

SWK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,125.46
Beta 1.09
Outstanding shares (mil) 154.54
Enterprise Value (mil) 16,520.46
Market risk premium 4.60%
Cost of Equity 10.83%
Cost of Debt 5.00%
WACC 8.19%