Valuation Stanley Black & Decker, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-02-06 pm EST			5-day change	1st Jan Change
89.39 ^USD	+4.46%		+13.64%	+20.34%

Feb. 06	Goldman Sachs Adjusts Stanley Black & Decker Price Target to $84 From $78, Maintains Neutral Rating	MT
Feb. 05	Jefferies Adjusts Price Target on Stanley Black & Decker to $98 From $88, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	28,406	30,407	10,678	15,193	12,423	13,845	13,845	-
Change	-	7.05%	-64.88%	42.28%	-18.24%	11.45%	0%	-
Enterprise Value (EV) ¹	31,272	36,860	17,739	21,920	17,735	16,704	17,946	17,260
Change	-	17.87%	-51.88%	23.57%	-19.09%	-5.81%	-7.21%	-3.82%
P/E ratio	22.8x	18.4x	10.7x	-47.9x	41.3x	28.4x	17.7x	14.3x
PBR	2.5x	2.55x	1.11x	1.64x	1.4x	1.51x	1.4x	1.36x
PEG	-	0.6x	-0.3x	0x	-0x	0.8x	0.2x	0.6x
Capitalization / Revenue	1.95x	1.95x	0.63x	0.96x	0.81x	0.77x	0.91x	0.88x
EV / Revenue	2.15x	2.36x	1.05x	1.39x	1.15x	1.1x	1.18x	1.1x
EV / EBITDA	11.6x	13.4x	9.89x	19.3x	11.4x	10.2x	9.88x	8.66x
EV / EBIT	14.7x	16.9x	14.5x	24.1x	13.1x	12x	11.7x	9.86x
EV / FCF	18.7x	256x	-8.91x	25.7x	23.6x	24.3x	20.2x	14.3x
FCF Yield	5.35%	0.39%	-11.2%	3.89%	4.25%	4.12%	4.95%	6.99%
Dividend per Share ²	2.78	2.98	3.18	3.22	3.26	3.3	3.379	3.475
Rate of return	1.57%	1.6%	4.41%	3.25%	4.05%	4.38%	3.78%	3.89%
EPS ²	7.77	10.16	6.76	-2.07	1.95	2.65	5.048	6.267
Distribution rate	35.8%	29.3%	47%	-156%	167%	125%	66.9%	55.5%
Net sales ¹	14,535	15,617	16,947	15,781	15,366	15,130	15,263	15,667
EBITDA ¹	2,704	2,754	1,794	1,138	1,557	1,638	1,817	1,993
EBIT ¹	2,126	2,177	1,222	908.2	1,352	1,393	1,540	1,751
Net income ¹	1,210	1,689	1,062	-310.5	294.3	401.9	757.3	962.2
Net Debt ¹	2,866	6,452	7,060	6,726	5,312	5,029	4,101	3,414
Reference price ²	177.29	186.51	72.18	99.10	80.58	89.39	89.39	89.39
Nbr of stocks (in thousands)	160,223	163,033	147,942	153,311	154,164	154,885	154,885	-
Announcement Date	1/28/21	2/1/22	2/2/23	2/1/24	2/5/25	2/4/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STANLEY BLACK & DECKER, INC.	32.73x	1.27x	11.79x	3.68%	13.85B
PARKER-HANNIFIN CORPORATION	36.13x	6.21x	22.9x	0.75%	123B
FANUC CORPORATION	38x	6.48x	24.28x	1.62%	39.06B
INGERSOLL RAND INC.	59.2x	5.54x	20.29x	0.08%	38.92B
XYLEM INC.	38.65x	3.89x	17.6x	1.12%	34.6B
DOVER CORPORATION	27.65x	3.96x	17.41x	0.94%	30.68B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.29x	1.67x	13.52x	2.14%	26.24B
SMC CORPORATION	26.66x	4.24x	15.09x	1.57%	26.06B
WÄRTSILÄ OYJ	33.21x	2.67x	18.83x	1.53%	23.75B
ALFA LAVAL AB	24.65x	3.2x	15.44x	1.82%	23.4B
Average	33.82x	3.91x	17.71x	1.52%	37.98B
Weighted average by Cap.	35.54x	4.74x	19.54x	1.19%