DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Stanley Black & Decker, Inc. (SWK)

Industrials | Manufacturing - Tools & Accessories

Today's Price

$106.49

Today's Fair Value

$48.41 -54.54%

Margin of Safety

-119.98%

Projected Value (5Y)

$77.97 -26.78%

Dividends Paid (5Y)

$18.31

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -5.04% | CAGR (5y): -9.95%

Diluted Shares Growth Rate

Regression: 0.11% | CAGR (5y): -1.3%

Dividend Growth Rate

Regression: 4.89% | CAGR (5y): 2.87%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.61x)

Discount Rate