investorscraft@gmail.com

Intrinsic ValueSnap-on Incorporated (SNA)

Previous Close$333.59
Intrinsic Value
Upside potential
Previous Close
$333.59

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 innovator, manufacturer, and marketer of high-end tools, equipment, and diagnostic solutions primarily serving professional technicians, vehicle service centers, and industrial customers. The company’s revenue model is anchored in direct sales through its franchisee network, complemented by e-commerce and industrial channels. Its product portfolio spans hand and power tools, tool storage, diagnostics software, and repair information systems, catering to the automotive, aerospace, and industrial sectors. Snap-on differentiates itself through premium quality, proprietary technology, and strong brand loyalty, positioning it as a leader in the professional tool market. The company’s franchise-based distribution ensures deep customer relationships, while its focus on innovation and productivity tools reinforces its competitive edge in a fragmented industry. With a global footprint, Snap-on maintains a resilient market position, supported by recurring revenue from software subscriptions and tool financing programs.

Revenue Profitability And Efficiency

Snap-on reported revenue of $4.71 billion for FY 2024, with net income reaching $1.04 billion, reflecting a robust net margin of approximately 22.2%. Diluted EPS stood at $19.51, underscoring strong profitability. Operating cash flow was $1.22 billion, while capital expenditures were modest at $83.5 million, indicating efficient capital deployment and high cash conversion. The company’s disciplined cost structure and premium pricing contribute to its industry-leading margins.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability and high return on invested capital, driven by its asset-light franchise model and recurring revenue streams. Snap-on’s capital efficiency is further highlighted by its ability to generate substantial free cash flow, which supports shareholder returns and reinvestment in innovation. The diluted EPS growth reflects effective operational execution and pricing power.

Balance Sheet And Financial Health

Snap-on maintains a solid balance sheet, with $1.36 billion in cash and equivalents against $1.29 billion in total debt, indicating a conservative leverage profile. The company’s strong liquidity position and manageable debt levels provide flexibility for strategic investments and dividend payments. Its financial health is further reinforced by consistent cash flow generation and a history of prudent capital management.

Growth Trends And Dividend Policy

Snap-on has demonstrated steady growth, supported by organic expansion and strategic acquisitions in high-margin segments. The company’s dividend policy is shareholder-friendly, with a dividend per share of $7.73, reflecting a commitment to returning capital. Growth initiatives focus on expanding its software and diagnostics offerings, which are expected to drive recurring revenue and long-term value creation.

Valuation And Market Expectations

The market values Snap-on’s premium positioning and consistent execution, as reflected in its elevated earnings multiples. Investors likely anticipate sustained margin resilience and growth in high-value segments like diagnostics and software. The company’s valuation incorporates its strong brand, recurring revenue streams, and disciplined capital allocation, aligning with expectations of steady performance in cyclical end markets.

Strategic Advantages And Outlook

Snap-on’s strategic advantages include its trusted brand, franchise network, and innovation-driven product portfolio. The outlook remains positive, supported by demand for productivity-enhancing tools and diagnostics in professional markets. Near-term challenges may include macroeconomic volatility, but the company’s niche focus and financial strength position it well for long-term growth and market share retention.

Sources

10-K, 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