investorscraft@gmail.com

Intrinsic ValueFastenal Company (FAST)

Previous Close$43.36
Intrinsic Value
Upside potential
Previous Close
$43.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fastenal Company operates as a leading distributor of industrial and construction supplies, serving a diverse customer base across manufacturing, construction, and maintenance sectors. The company generates revenue primarily through the sale of fasteners, tools, safety equipment, and other industrial products, leveraging a vast network of over 3,300 branches and on-site locations. Fastenal’s hybrid distribution model combines traditional branch sales with vending machines and inventory management solutions, enhancing customer stickiness and operational efficiency. Positioned as a key player in the highly fragmented industrial distribution market, Fastenal competes on service speed, product breadth, and technological integration, such as its FASTVend and e-commerce platforms. The company’s focus on high-touch customer relationships and just-in-time delivery has solidified its reputation as a reliable supplier in cyclical industries. Its market leadership is further reinforced by strategic partnerships with major manufacturers and a decentralized operational structure that allows for localized decision-making.

Revenue Profitability And Efficiency

Fastenal reported $7.55 billion in revenue for FY 2024, with net income of $1.15 billion, reflecting a robust net margin of approximately 15.2%. Diluted EPS stood at $2.00, supported by disciplined cost management and scalable operations. Operating cash flow of $1.17 billion underscores strong cash conversion, while capital expenditures of $226.5 million indicate continued investment in logistics and technology to sustain growth.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, driven by high-margin fastener sales and value-added services. Capital efficiency is evident in its asset-light model, with a focus on inventory turnover and working capital optimization. Fastenal’s ability to maintain profitability amid fluctuating demand highlights its operational resilience and pricing discipline in a competitive market.

Balance Sheet And Financial Health

Fastenal maintains a solid balance sheet, with $255.8 million in cash and equivalents and total debt of $485.4 million, reflecting a conservative leverage profile. The company’s strong liquidity position and manageable debt levels provide flexibility for strategic initiatives, including share repurchases and dividend payments, without compromising financial stability.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by market share gains and expansion of higher-margin services. Fastenal’s dividend policy is shareholder-friendly, with a $1.56 per share annual payout, reflecting a commitment to returning capital while retaining sufficient funds for reinvestment. The company’s growth trajectory is tied to industrial activity levels and its ability to penetrate underserved markets.

Valuation And Market Expectations

The market values Fastenal at a premium, reflecting its leadership position and consistent execution. Investors likely price in expectations of mid-single-digit revenue growth and sustained margins, given the company’s track record and industry tailwinds. Valuation multiples align with peers, balancing growth prospects against cyclical risks.

Strategic Advantages And Outlook

Fastenal’s strategic advantages include its extensive distribution network, technological edge, and customer-centric approach. The outlook remains positive, supported by industrial demand recovery and efficiency initiatives. However, macroeconomic volatility and competitive pressures pose risks. The company’s ability to adapt to supply chain disruptions and pricing dynamics will be critical to maintaining its market position.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount