SWK
Stanley Black & Decker Inc
Price:  
61.39 
USD
Volume:  
3,739,212.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SWK Intrinsic Value

60.80 %
Upside

What is the intrinsic value of SWK?

As of 2025-05-04, the Intrinsic Value of Stanley Black & Decker Inc (SWK) is 98.69 USD. This SWK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.39 USD, the upside of Stanley Black & Decker Inc is 60.80%.

The range of the Intrinsic Value is 59.24 - 197.86 USD

Is SWK undervalued or overvalued?

Based on its market price of 61.39 USD and our intrinsic valuation, Stanley Black & Decker Inc (SWK) is undervalued by 60.80%.

61.39 USD
Stock Price
98.69 USD
Intrinsic Value
Intrinsic Value Details

SWK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 59.24 - 197.86 98.69 60.8%
DCF (Growth 10y) 76.25 - 220.94 117.76 91.8%
DCF (EBITDA 5y) 97.32 - 118.09 111.24 81.2%
DCF (EBITDA 10y) 105.11 - 137.59 123.84 101.7%
Fair Value 21.04 - 21.04 21.04 -65.73%
P/E 47.01 - 92.72 68.22 11.1%
EV/EBITDA 68.32 - 144.39 111.44 81.5%
EPV 34.15 - 55.64 44.90 -26.9%
DDM - Stable 25.39 - 69.80 47.59 -22.5%
DDM - Multi 50.04 - 95.78 64.74 5.5%

SWK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,487.21
Beta 0.99
Outstanding shares (mil) 154.54
Enterprise Value (mil) 15,882.21
Market risk premium 4.60%
Cost of Equity 10.98%
Cost of Debt 5.00%
WACC 8.17%