investorscraft@gmail.com

Intrinsic ValueSnap-on Incorporated (0L7G.L)

Previous Close£363.98
Intrinsic Value
Upside potential
Previous Close
£363.98

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

Snap-on Incorporated operates as a global leader in the manufacturing and distribution of high-quality tools, equipment, and diagnostic solutions tailored for professional users across diverse industries. The company’s revenue model is anchored in four key segments: Commercial & Industrial Group, Snap-on Tools Group, Repair Systems & Information Group, and Financial Services. Its product portfolio spans hand and power tools, tool storage solutions, diagnostic and repair systems, and financing programs, catering to sectors such as aviation, agriculture, construction, and automotive repair. Snap-on’s market position is reinforced by its strong brand reputation, extensive distribution network, and a franchise-based sales model that ensures direct engagement with professional technicians and service centers. The company’s focus on innovation, particularly in diagnostic and digital solutions, positions it as a critical enabler for the evolving needs of vehicle and industrial equipment maintenance. Its diversified customer base, spanning dealerships, repair shops, and industrial clients, mitigates sector-specific risks while sustaining long-term growth.

Revenue Profitability And Efficiency

Snap-on reported revenue of $4.71 billion for the fiscal year, with net income reaching $1.04 billion, reflecting a robust net margin of approximately 22.2%. The company’s operating cash flow stood at $1.22 billion, underscoring efficient operational execution. Capital expenditures were modest at $83.5 million, indicating disciplined investment in maintaining and expanding its production capabilities without over-leveraging its balance sheet.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $19.51 highlights its strong earnings power, supported by a capital-efficient business model. Snap-on’s ability to generate consistent cash flows from its tool and diagnostic segments, coupled with its financial services arm, enhances its return on invested capital. The low capital intensity of its operations allows for sustained profitability and reinvestment in high-growth areas.

Balance Sheet And Financial Health

Snap-on maintains a solid financial position, with $1.36 billion in cash and equivalents against total debt of $1.29 billion, reflecting a prudent leverage ratio. The company’s strong liquidity profile and manageable debt levels provide flexibility for strategic initiatives, including potential acquisitions or share repurchases, without compromising financial stability.

Growth Trends And Dividend Policy

Snap-on has demonstrated consistent growth, driven by its focus on premium tools and diagnostic solutions. The company’s dividend policy is shareholder-friendly, with an annual dividend per share of $8.28, supported by its stable cash flow generation. This aligns with its strategy of returning capital to investors while maintaining room for organic and inorganic growth opportunities.

Valuation And Market Expectations

With a market capitalization of approximately $16.69 billion and a beta of 0.77, Snap-on is perceived as a relatively stable investment within the industrials sector. The company’s valuation reflects its strong profitability, resilient business model, and growth potential in diagnostic and digital solutions, which are critical for modern vehicle and equipment servicing.

Strategic Advantages And Outlook

Snap-on’s strategic advantages lie in its brand equity, innovative product pipeline, and franchise-driven distribution network. The company is well-positioned to capitalize on trends such as vehicle electrification and advanced diagnostics, which require specialized tools and expertise. Its outlook remains positive, supported by steady demand from professional users and ongoing investments in technology and service solutions.

Sources

Company filings, Bloomberg

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