Discounted Cash Flow
Snap-on Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $3.7b | $557.7m | $526.5m | 15.1% | $9.72 |
| 2018 | $3.7b (0.9%) | $679.9m (21.9%) | $673.6m (27.9%) | 18.3% (20.8%) | $12.08 (24.3%) |
| 2019 | $3.7b (-0.3%) | $693.5m (2.0%) | $575.2m (-14.6%) | 18.7% (2.3%) | $12.59 (4.2%) |
| 2020 | $3.6b (-3.7%) | $627.0m (-9.6%) | $1.0b (75.3%) | 17.6% (-6.1%) | $11.55 (-8.3%) |
| 2021 | $3.9b (10.4%) | $627.0m (0.0%) | $943.0m (-6.5%) | 15.9% (-9.5%) | $11.55 (0.0%) |
| 2022 | $4.5b (13.4%) | $820.5m (30.9%) | $896.5m (-4.9%) | 18.4% (15.4%) | $17.14 (48.4%) |
| 2023 | $4.7b (5.2%) | $1.0b (23.2%) | $1.1b (18.1%) | 21.5% (17.1%) | $19.11 (11.5%) |
| 2024 | $4.7b (-0.5%) | $1.0b (3.2%) | $1.1b (7.1%) | 22.3% (3.8%) | $19.85 (3.9%) |
| 2025 | $4.7b (0.7%) | $1.0b (-2.6%) | $1.0b (-11.3%) | 21.6% (-3.2%) | $19.52 (-1.7%) |
| 2026 | $5.2b (9.5%) | $1.0b (0.0%) | $1.0b (0.0%) | 19.7% (-8.7%) | $19.52 (0.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.