As of 2024-12-11, the Intrinsic Value of Stanley Black & Decker Inc (SWK) is
38.21 USD. This SWK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 83.90 USD, the upside of Stanley Black & Decker Inc is
-54.50%.
The range of the Intrinsic Value is 17.78 - 84.76 USD
38.21 USD
Intrinsic Value
SWK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.78 - 84.76 |
38.21 |
-54.5% |
| DCF (Growth 10y) |
29.78 - 101.88 |
51.95 |
-38.1% |
| DCF (EBITDA 5y) |
65.48 - 82.92 |
74.66 |
-11.0% |
| DCF (EBITDA 10y) |
69.72 - 96.39 |
82.95 |
-1.1% |
| Fair Value |
-6.65 - -6.65 |
-6.65 |
-107.92% |
| P/E |
(31.99) - (34.92) |
(34.71) |
-141.4% |
| EV/EBITDA |
37.63 - 181.75 |
109.91 |
31.0% |
| EPV |
19.29 - 35.23 |
27.26 |
-67.5% |
| DDM - Stable |
(8.87) - (23.59) |
(16.23) |
-119.3% |
| DDM - Multi |
17.32 - 36.62 |
23.61 |
-71.9% |
SWK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,934.02 |
| Beta |
0.87 |
| Outstanding shares (mil) |
154.16 |
| Enterprise Value (mil) |
19,127.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.28% |
| Cost of Debt |
5.00% |
| WACC |
8.68% |