Snap-on Incorporated (SNA) DCF Valuation

Snap-on Incorporated (SNA) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Snap-on Incorporated (SNA) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment choices with the Snap-on Incorporated (SNA) DCF Calculator! Explore genuine Snap-on financial data, adjust growth predictions and expenses, and instantly observe how these modifications affect Snap-on's intrinsic value.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 3,730.0 3,592.5 4,252.0 4,492.8 5,108.3 5,542.9 6,014.6 6,526.3 7,081.6 7,684.2
Revenue Growth, % 0 -3.69 18.36 5.66 13.7 8.51 8.51 8.51 8.51 8.51
EBITDA 1,067.0 991.4 1,249.1 1,351.5 1,478.8 1,603.1 1,739.5 1,887.5 2,048.1 2,222.4
EBITDA, % 28.61 27.6 29.38 30.08 28.95 28.92 28.92 28.92 28.92 28.92
Depreciation 92.4 96.7 104.8 100.2 99.3 130.9 142.0 154.1 167.2 181.5
Depreciation, % 2.48 2.69 2.46 2.23 1.94 2.36 2.36 2.36 2.36 2.36
EBIT 974.6 894.7 1,144.3 1,251.3 1,379.5 1,472.2 1,597.5 1,733.4 1,880.9 2,040.9
EBIT, % 26.13 24.9 26.91 27.85 27.01 26.56 26.56 26.56 26.56 26.56
Total Cash 184.5 923.4 780.0 757.2 1,001.5 947.3 1,027.9 1,115.4 1,210.3 1,313.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,325.4 1,283.4 1,335.0 1,433.8 1,506.2
Account Receivables, % 35.53 35.72 31.4 31.91 29.49
Inventories 760.4 746.5 803.8 1,033.1 1,005.9 1,139.1 1,236.1 1,341.2 1,455.4 1,579.2
Inventories, % 20.39 20.78 18.9 22.99 19.69 20.55 20.55 20.55 20.55 20.55
Accounts Payable 198.5 222.9 277.6 287.0 238.0 322.6 350.1 379.9 412.2 447.3
Accounts Payable, % 5.32 6.2 6.53 6.39 4.66 5.82 5.82 5.82 5.82 5.82
Capital Expenditure -99.4 -65.6 -70.1 -84.2 -95.0 -109.5 -118.8 -128.9 -139.8 -151.7
Capital Expenditure, % -2.66 -1.83 -1.65 -1.87 -1.86 -1.97 -1.97 -1.97 -1.97 -1.97
Tax Rate, % 23.86 23.86 23.86 23.86 23.86 23.86 23.86 23.86 23.86 23.86
EBITAT 733.0 671.7 863.8 948.6 1,050.3 1,112.2 1,206.8 1,309.5 1,420.9 1,541.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,161.3 783.1 844.3 645.9 960.4 772.5 1,005.9 1,091.4 1,184.3 1,285.1
WACC, % 8.97 8.97 8.97 8.98 8.98 8.97 8.97 8.97 8.97 8.97
PV UFCF
SUM PV UFCF 4,075.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,311
Terminal Value 18,794
Present Terminal Value 12,229
Enterprise Value 16,304
Net Debt 280
Equity Value 16,025
Diluted Shares Outstanding, MM 54
Equity Value Per Share 297.30

What You Will Get

  • Pre-Filled Financial Model: Snap-on Incorporated’s (SNA) actual data provides an accurate basis for DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates allow you to view results in real-time as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.

Key Features

  • Real-Life SNA Data: Pre-filled with Snap-on's historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your custom inputs.
  • Scenario Testing: Develop multiple forecasting scenarios to explore various valuation outcomes.
  • User-Friendly Design: Intuitive layout, structured for both professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Snap-on Incorporated (SNA) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Snap-on Incorporated’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Snap-on Incorporated (SNA)?

  • Accuracy: Utilizes real Snap-on financials to ensure precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.

Who Should Use Snap-on Incorporated (SNA)?

  • Investors: Gain insights into a leading tool manufacturer to make informed investment choices.
  • Financial Analysts: Utilize comprehensive financial data to enhance your analysis of Snap-on's performance.
  • Consultants: Tailor presentations or reports with Snap-on's strong market position and product offerings.
  • Industry Enthusiasts: Explore Snap-on's innovative tools and services to enrich your knowledge of the industry.
  • Educators and Students: Leverage real-world case studies from Snap-on in business and finance curricula.

What the Template Contains

  • Preloaded SNA Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.