Discounted Cash Flow
Stanley Black & Decker, 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 | $12.7b | $1.2b | $976.2m | 9.6% | $8.20 |
| 2018 | $14.0b (9.7%) | $605.2m (-50.7%) | $768.8m (-21.2%) | 4.3% (-55.0%) | $4.06 (-50.5%) |
| 2019 | $14.4b (3.3%) | $955.8m (57.9%) | $1.1b (40.6%) | 6.6% (52.9%) | $6.44 (58.6%) |
| 2020 | $14.5b (0.6%) | $1.2b (29.1%) | $1.7b (54.9%) | 8.5% (28.3%) | $7.85 (21.9%) |
| 2021 | $14.5b (0.0%) | $1.2b (-4.0%) | $1.6b (-1.7%) | 8.2% (-4.0%) | $7.85 (0.0%) |
| 2022 | $16.9b (16.6%) | $1.1b (-10.3%) | $132.7m (-91.9%) | 6.3% (-23.1%) | $7.13 (-9.2%) |
| 2023 | $15.8b (-6.9%) | $-310.5m (-129.2%) | $852.6m (542.5%) | -2.0% (-131.4%) | $-2.07 (-129.0%) |
| 2024 | $15.4b (-2.6%) | $294.3m (194.8%) | $753.0m (-11.7%) | 1.9% (197.3%) | $1.96 (194.7%) |
| 2025 | $15.1b (-1.5%) | $401.9m (36.6%) | $687.9m (-8.6%) | 2.7% (38.7%) | $2.66 (35.7%) |
| 2026 | $15.1b (0.0%) | $401.9m (0.0%) | $605.6m (-12.0%) | 2.7% (0.0%) | $2.66 (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.