Stanley Black & Decker (SWK) DCF: History & Chart

Stanley Black & Decker, Inc.(SWK)

Manufacturing - Tools & Accessories · New Britain, CT

$89.24+0.01 (+0.01%)

Delayed quote: Sep 11, 2026, 4:00 PM EDT

About Stanley Black & Decker, Inc.

Stanley Black & Decker, Inc. (SWK) is a global enterprise primarily engaged in two core business segments: Tools & Storage and Industrial operations. Its geographical footprint extends across the United States, Canada, the wider Americas region, France, the rest of Europe, and Asia. The Tools & Storage segment provides a comprehensive array of products catering to both professional and consumer markets. For professionals, offerings include high-grade corded and cordless electric power tools, essential equipment, pneumatic tools, and fastening solutions. Consumers can access corded and cordless electric power tools, notably under the BLACK+DECKER brand, alongside lawn and garden equipment, related accessories, various home products, hand tools, power tool accessories, and storage units. This division distributes its merchandise through a diverse network comprising retailers, distributors, and dealers, supplemented by a direct sales force. Its customer base spans professional end-users, distributors, dealers, retail consumers, and various industrial clients. The company's Industrial segment delivers specialized engineered fastening systems and related products to key sectors such as automotive, manufacturing, electronics, construction, and aerospace. It also specializes in the sale and rental of custom equipment for pipe handling, joint welding, and coating used in pipeline construction, while simultaneously offering pipeline inspection services. Furthermore, this segment supplies hydraulic tools and high-performance heavy equipment attachments. Clients for this segment primarily include the oil and natural gas pipeline industry, alongside other industrial customers. Additionally, Stanley Black & Decker markets automatic door solutions to commercial enterprises. Founded in 1843, the company initially operated as The Stanley Works before adopting its current name, Stanley Black & Decker, Inc., in March 2010. Its corporate headquarters are located in New Britain, Connecticut.

New Britain, CT

43,500 employees

www.stanleyblackanddecker.com

Industrials / Manufacturing - Tools & Accessories

Sector: Industrials
Industry: Manufacturing - Tools & Accessories
CEO: Christopher John Nelson

View full financials

Stanley Black & Decker, Inc. (SWK) DCF Valuation

Price is ABOVE the estimated range

$16.74

$47.82

Model scenario range

$89.24

Today's price

TGM's two-stage DCF values Stanley Black & Decker, Inc. (SWK) between $16.74 and $47.82 depending on assumptions, with a base case of $27.77. Growth is taken from the company's own record (blend of 5-year revenue and FCF growth (floored at 2%)), fading to 2.5% long-run; the discount rate (9.9%) reflects its beta.

What would today's price require?

Growth the price assumes+18.8%/yr

Actual FCF growth, last 5 years+0.6%/yr

$89.24 is justified only if free cash flow grows about +18.8% a year (fading to 2.5% long-run) at a 9.9% required return — faster than the company has actually grown.

Scenario	FCF growth (fading to 2.5%)	Discount	Value / share
Conservative	0.5%/yr	10.9%	$16.74
Base case	2.0%/yr	9.9%	$27.77
Optimistic	5.0%/yr	8.9%	$47.82
Third-party model estimate (FMP)	independent reference · retrieved Sep 10, 2026 · assumptions not provided		$36.69

The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.

Price|PE Ratio|FCF Yield|All Metrics

Current Price

$89.24

Market-Implied Growth

+18.8%/yr

vs +0.6% 5Y actual

Model Scenario Range

$16.74 – $47.82

model output — not a price target

SWK DCF Fair Value Calculator

Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for SWK (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.

FCF Growth Rate2%/yr

Historical FCF CAGR: 5Y 0.6% · 10Y 1.4%

Discount Rate (WACC)9.9%

Terminal Growth2.5%

Projection Years10yr

Base inputs: FCF $720.5M · 0.15B shares · net debt $5.6B

Estimated Fair Value

$27.77

-68.9% vs $89.24

Current price$89.24

Third-party model estimate (FMP)$36.69

Sensitivity — fair value by discount rate × terminal growth

How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 2.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $89.24; red = below. Your current case is outlined.

WACC ↓ / Terminal →	1.50%	2.00%	2.50%	3.00%	3.50%
7.9%	$40.30	$45.50	$51.66	$59.07	$68.15
8.9%	$29.83	$33.55	$37.85	$42.87	$48.81
9.9%	$21.85	$24.62	$27.77	$31.36	$35.51
10.9%	$15.57	$17.70	$20.08	$22.76	$25.80
11.9%	$10.50	$12.18	$14.03	$16.09	$18.39