SNA · Snap-on Incorporated
$397.102026-07-21Sector: Industrials; Industry: Manufacturing - Tools & Accessories; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$284
-28.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($266 · $420) Analysts Range ($395 · $431) 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 |
|---|
| 2024.Q1 | $5.1B | — | 25.7% | 21.9% | $1.0B | −$88MM | $935MM | 6.8% | — | 19.6% | $5.2B | $19.19 | — |
| 2024.Q4 | $5.1B | 0.0% | 25.7% | 22.2% | $1.0B | −$47MM | $973MM | 7.8% | — | 19.5% | $5.3B | $19.19 | — |
| 2025.Q1 | $5.1B | 0.0% | 26.3% | 22.2% | $1.0B | −$73MM | $975MM | 7.9% | — | 19.9% | $5.3B | $19.81 | — |
| 2025.Q4 | $5.1B | 0.0% | 26.3% | 22.0% | $1.1B | −$245MM | $805MM | 7.6% | — | 19.3% | $5.6B | $19.81 | — |
| 2026.Q1 | $5.1B | 0.2% | 24.7% | 21.9% | $988MM | −$166MM | $821MM | 7.4% | — | 18.0% | $5.4B | $19.42 | 16.5 |
| italics below = DCF projection · 10yr Rev CAGR: 3% |
| 2027.Q1 | $4.8B | +-6.5% | 28.2% | 21.7% | $1.1B | $0MM | $1.1B | 8.2% | $977MM | 19.6% | $5.4B | $20.07 | 19.8 |
| 2028.Q1 | $5.0B | +3.6% | 28.2% | 21.5% | $1.1B | −$11MM | $1.1B | 8.2% | $928MM | 20.3% | $5.4B | $20.83 | 19.1 |
| 2029.Q1 | $5.2B | +4.4% | 28.2% | 21.4% | $1.1B | −$26MM | $1.1B | 8.3% | $885MM | 21.1% | $5.4B | $21.80 | 18.2 |
| 2030.Q1 | $5.4B | +4.2% | 28.2% | 21.1% | $1.2B | $0MM | $1.2B | 8.3% | $874MM | 22.0% | $5.4B | $22.77 | 17.4 |
| 2031.Q1 | $5.6B | +4.2% | 28.2% | 21.0% | $1.3B | $0MM | $1.3B | 8.4% | $842MM | 23.0% | $5.4B | $23.78 | 16.7 |
|
| Term. Yr+ | $7.2B | 4.1% | 21.9% | 20.0% | $1.3B | −$382MM | $874MM | 8.6% | $8.7B | 13.5% | — | — | — |
Active scenario IV: $284 (-28.5% vs market)