investorscraft@gmail.com

Intrinsic ValueStanley Black & Decker, Inc. (0L9E.L)

Previous Close£78.57
Intrinsic Value
Upside potential
Previous Close
£78.57

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

Stanley Black & Decker operates as a diversified industrial company with a strong presence in the tools and storage sector, as well as engineered industrial solutions. The company generates revenue through two primary segments: Tools & Storage, which serves both professional and consumer markets with power tools, lawn equipment, and accessories, and Industrial, which provides fastening systems, pipeline equipment, and hydraulic tools for sectors like automotive, aerospace, and energy. Its well-established brands, including BLACK+DECKER, lend credibility and competitive differentiation in a fragmented market. The company maintains a global footprint, distributing products across the Americas, Europe, and Asia through retailers, distributors, and direct sales. Its industrial segment benefits from specialized demand in pipeline construction and heavy equipment, reinforcing its niche positioning. Despite competition from lower-cost manufacturers, Stanley Black & Decker leverages brand equity, innovation, and a diversified customer base to sustain market leadership.

Revenue Profitability And Efficiency

Stanley Black & Decker reported FY revenue of $15.4 billion, with net income of $286 million, reflecting a margin of approximately 1.9%. Operating cash flow stood at $1.1 billion, though capital expenditures of $354 million indicate ongoing investments in operations. The diluted EPS of $1.89 suggests modest earnings power relative to its market cap, signaling potential efficiency challenges amid cost pressures.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $1.89 and operating cash flow of $1.1 billion underscore its ability to generate earnings, albeit with moderate profitability. A beta of 1.19 indicates higher volatility compared to the broader market, which may reflect cyclical exposure to industrial demand. Capital expenditures are significant but aligned with maintaining competitive infrastructure and innovation.

Balance Sheet And Financial Health

Stanley Black & Decker holds $293 million in cash against total debt of $6.6 billion, indicating a leveraged balance sheet. The debt level warrants monitoring, though operating cash flow provides some coverage. The company’s liquidity position appears manageable, but refinancing risks could arise in a higher-rate environment.

Growth Trends And Dividend Policy

The company’s dividend payout of $3.27 per share suggests a commitment to shareholder returns, supported by stable cash flow. Revenue growth may hinge on industrial demand recovery and market share retention in tools. Long-term trends like infrastructure spending and DIY consumer activity could drive incremental growth, though macroeconomic headwinds remain a risk.

Valuation And Market Expectations

With a market cap of $10.2 billion, the company trades at a premium relative to its current earnings, reflecting expectations for margin improvement and cyclical recovery. Investors likely anticipate cost-cutting measures and industrial segment growth to bolster future profitability.

Strategic Advantages And Outlook

Stanley Black & Decker’s diversified portfolio and strong brand equity provide resilience against sector downturns. Its focus on innovation and global distribution networks positions it for long-term growth, though near-term challenges include debt management and input cost volatility. The outlook remains cautiously optimistic, contingent on industrial demand and operational execution.

Sources

Company filings, market data

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