Stanley Black & Decker, Inc. (SWK) DCF Valuation

Stanley Black & Decker, Inc. (SWK) 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

Stanley Black & Decker, Inc. (SWK) 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:

Gain insight into your Stanley Black & Decker, Inc. (SWK) valuation analysis with our sophisticated DCF Calculator! Preloaded with authentic (SWK) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Stanley Black & Decker, Inc.


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 14,442.2 14,534.6 15,617.2 16,947.4 15,781.1 16,164.7 16,557.7 16,960.2 17,372.5 17,794.8
Revenue Growth, % 0 0.63979 7.45 8.52 -6.88 2.43 2.43 2.43 2.43 2.43
EBITDA 1,920.6 2,004.2 2,345.5 942.8 802.7 1,705.6 1,747.0 1,789.5 1,833.0 1,877.6
EBITDA, % 13.3 13.79 15.02 5.56 5.09 10.55 10.55 10.55 10.55 10.55
Depreciation 560.2 578.1 577.1 572.2 625.1 610.7 625.5 640.7 656.3 672.3
Depreciation, % 3.88 3.98 3.7 3.38 3.96 3.78 3.78 3.78 3.78 3.78
EBIT 1,360.4 1,426.1 1,768.4 370.6 177.6 1,094.9 1,121.5 1,148.8 1,176.7 1,205.3
EBIT, % 9.42 9.81 11.32 2.19 1.13 6.77 6.77 6.77 6.77 6.77
Total Cash 297.7 1,381.0 142.3 395.6 449.4 570.8 584.7 598.9 613.5 628.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,454.6 1,164.5 1,481.7 1,231.0 1,302.0
Account Receivables, % 10.07 8.01 9.49 7.26 8.25
Inventories 2,255.0 2,737.4 5,446.8 5,861.1 4,738.6 4,330.1 4,435.3 4,543.2 4,653.6 4,766.7
Inventories, % 15.61 18.83 34.88 34.58 30.03 26.79 26.79 26.79 26.79 26.79
Accounts Payable 2,087.8 2,320.0 3,423.6 2,344.4 2,298.9 2,610.3 2,673.8 2,738.8 2,805.3 2,873.5
Accounts Payable, % 14.46 15.96 21.92 13.83 14.57 16.15 16.15 16.15 16.15 16.15
Capital Expenditure -424.7 -348.1 -519.1 -530.4 -338.7 -450.5 -461.5 -472.7 -484.2 -496.0
Capital Expenditure, % -2.94 -2.39 -3.32 -3.13 -2.15 -2.79 -2.79 -2.79 -2.79 -2.79
Tax Rate, % 17.35 17.35 17.35 17.35 17.35 17.35 17.35 17.35 17.35 17.35
EBITAT 1,150.7 1,388.7 1,820.3 1,665.3 146.8 1,017.4 1,042.1 1,067.5 1,093.4 1,120.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -335.6 1,658.6 -44.7 464.3 1,439.2 1,806.6 1,130.5 1,158.0 1,186.1 1,215.0
WACC, % 8.9 9.27 9.35 9.35 8.85 9.15 9.15 9.15 9.15 9.15
PV UFCF
SUM PV UFCF 5,115.0
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 1,257
Terminal Value 22,275
Present Terminal Value 14,381
Enterprise Value 19,496
Net Debt 6,855
Equity Value 12,641
Diluted Shares Outstanding, MM 150
Equity Value Per Share 84.41

What You Will Receive

  • Pre-Filled Financial Model: Stanley Black & Decker’s actual data facilitates accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other crucial factors.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Customizable Financial Inputs: Adjust essential factors such as revenue growth, operating margin, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and other financial metrics.
  • High-Precision Accuracy: Leverages Stanley Black & Decker's (SWK) actual financial data for dependable valuation results.
  • Effortless Scenario Testing: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • 1. Open the Template: Download and open the Excel file containing Stanley Black & Decker, Inc.'s (SWK) preloaded data.
  • 2. Edit Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Test Scenarios: Evaluate various forecasts to explore different valuation outcomes.
  • 5. Use with Confidence: Present professional valuation insights to bolster your decision-making.

Why Choose This Calculator for Stanley Black & Decker, Inc. (SWK)?

  • Accuracy: Utilizes real Stanley Black & Decker financial data to ensure precise calculations.
  • Flexibility: Allows users to easily test and adjust inputs according to their needs.
  • Time-Saving: Eliminates the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use Stanley Black & Decker, Inc. (SWK)?

  • Investors: Make informed investment choices with insights from a leading manufacturer in tools and security solutions.
  • Financial Analysts: Streamline your analysis using comprehensive financial data and reports from a reputable company.
  • Consultants: Easily tailor presentations and strategies based on Stanley Black & Decker's market performance and innovations.
  • Industry Enthusiasts: Enhance your knowledge of the tools and hardware sector through Stanley Black & Decker's extensive product offerings.
  • Educators and Students: Utilize the company's case studies and resources for practical applications in business and finance education.

What the Template Contains

  • Preloaded SWK 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.