Company Valuation: Stanley Black & Decker, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 30,313 11,272 14,427 12,450 11,844 13,528 - -
Change - -62.82% 27.99% -13.7% -4.87% 14.22% - -
Enterprise Value (EV) 1 36,765 18,332 21,153 17,762 16,873 17,491 17,101 16,745
Change - -50.14% 15.39% -16.03% -5.01% 3.66% -2.23% -2.08%
P/E 18.3x 11.3x -45.5x 41.4x 28.9x 15.8x 14.3x 12.7x
PBR 2.55x 1.17x 1.56x 1.4x 1.28x 1.47x 1.42x 1.35x
PEG - -0.3x 0x -0x 0.8x 0x 1.3x 1x
Capitalization / Revenue 1.94x 0.67x 0.91x 0.81x 0.78x 0.89x 0.88x 0.85x
EV / Revenue 2.35x 1.08x 1.34x 1.16x 1.12x 1.16x 1.11x 1.05x
EV / EBITDA 13.3x 10.2x 18.6x 11.4x 10.3x 9.83x 8.87x 8.09x
EV / EBIT 16.9x 15x 23.3x 13.1x 12.1x 11.5x 10.2x 9.25x
EV / FCF 255x -9.21x 24.8x 23.6x 24.5x 23.6x 17.7x 15.9x
FCF Yield 0.39% -10.9% 4.03% 4.24% 4.08% 4.23% 5.66% 6.3%
Dividend per Share 2 2.98 3.18 3.22 3.26 3.3 3.36 3.49 3.499
Rate of return 1.6% 4.17% 3.42% 4.04% 4.32% 3.75% 3.9% 3.91%
EPS 2 10.16 6.76 -2.07 1.95 2.65 5.655 6.278 7.081
Distribution rate 29.3% 47% -156% 167% 125% 59.4% 55.6% 49.4%
Net sales 1 15,617 16,947 15,781 15,366 15,130 15,143 15,416 15,945
EBITDA 1 2,754 1,794 1,138 1,557 1,638 1,780 1,928 2,070
EBIT 1 2,177 1,222 908.2 1,352 1,393 1,518 1,673 1,811
Net income 1 1,689 1,062 -310.5 294.3 401.9 853 940 1,074
Net Debt 1 6,452 7,060 6,726 5,312 5,029 3,963 3,573 3,217
Reference price 2 185.93 76.19 94.10 80.76 76.47 89.58 89.58 89.58
Nbr of stocks (in thousands) 163,033 147,942 153,311 154,164 154,885 151,017 - -
Announcement Date 2/1/22 2/2/23 2/1/24 2/5/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.84x1.16x9.83x3.75% 13.53B
30.16x5.29x19.2x0.86% 119B
26.49x4.86x17.01x2.27% 34.79B
20.56x1.76x12.66x2.29% 29.91B
28.35x3.8x14.37x0.12% 27.87B
19x3.23x10.33x1.6% 26.57B
105.03x36.98x81.03x0.4% 25.57B
20.7x3x12.96x1.13% 25.24B
23.48x2.87x12.35x1.61% 25.11B
25.6x3.2x15.65x1.78% 22.87B
Average 31.52x 6.62x 20.54x 1.58% 35.05B
Weighted average by Cap. 31.44x 6.35x 20.35x 1.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SWK Stock
  4. Valuation Stanley Black & Decker, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!