SNA Snap-on Incorporated
Industrials
Price
$413.50
Intrinsic value
$159.33
Buy price
$127.46
Discount
-159.5%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,186,200,000.00
- Total debt
- $1,310,000,000.00
- Cash & STI
- $1,644,199,936.00
- Shares out.
- 52,500,000
Overvalued
Intrinsic value$159.36
Buy price (with MOS)$127.49
Current price$413.50
Discount to intrinsic value-159.5%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 19.2%
- Current ROE
- 17.1%
- Minimum ROE
- 17.1%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.22x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.15x
Technical chart
Confluence: WEAK (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+trough_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 16.2%
- Public economic interest
- 99.6%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.