SNA · Snap-on Incorporated
$365.582026-05-17Sector: Industrials; Industry: Manufacturing - Tools & Accessories; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$351
-4.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($300 · $442) Analysts Range ($375 · $409) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $4.6B | — | 24.3% | 22.7% | $865MM | −$244MM | $621MM | 5.9% | — | 18.7% | $4.6B | $15.54 | — |
| 2022.Q4 | $4.8B | 5.2% | 24.9% | 22.3% | $937MM | −$412MM | $525MM | 7.3% | — | 19.6% | $4.9B | $17.27 | — |
| 2023.Q4 | $5.1B | 5.5% | 25.7% | 22.1% | $1.0B | −$117MM | $904MM | 7.1% | — | 19.9% | $5.3B | $19.15 | — |
| 2024.Q4 | $5.1B | 0.0% | 26.3% | 22.2% | $1.0B | −$47MM | $1.0B | 7.8% | — | 19.9% | $5.3B | $19.77 | — |
| 2025.Q4 | $5.2B | 0.9% | 25.8% | 22.0% | $1.0B | −$245MM | $791MM | 7.6% | — | 19.1% | $5.6B | $19.26 | 14.5 |
| italics below = DCF projection · 10yr Rev CAGR: 3.3% |
| 2026.Q4 | $4.7B | +-8.0% | 28.2% | 21.8% | $1.0B | $0MM | $1.0B | 8.2% | $968MM | 18.8% | $5.6B | $19.84 | 18.4 |
| 2027.Q4 | $4.9B | +3.1% | 28.2% | 21.6% | $1.1B | −$6MM | $1.1B | 8.3% | $919MM | 19.4% | $5.6B | $20.50 | 17.8 |
| 2028.Q4 | $5.1B | +3.7% | 28.2% | 21.4% | $1.1B | −$14MM | $1.1B | 8.3% | $876MM | 20.1% | $5.6B | $21.31 | 17.2 |
| 2029.Q4 | $5.4B | +6.7% | 28.2% | 21.2% | $1.2B | $0MM | $1.2B | 8.3% | $875MM | 21.5% | $5.6B | $22.79 | 16.0 |
| 2030.Q4 | $5.7B | +5.5% | 28.2% | 21.0% | $1.3B | $0MM | $1.3B | 8.4% | $854MM | 22.8% | $5.6B | $24.10 | 15.2 |
|
| Term. Yr+ | $7.5B | 4.1% | 21.9% | 20.0% | $1.3B | −$244MM | $1.1B | 8.6% | $10.6B | 22.0% | — | — | — |
Active scenario IV: $351 (-4.0% vs market)