$364.37
Near FV▼ -2.9% against the close used
Model range $222.99 – $478.46
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$222.99Fair value$364.37Bull$478.46
FairClose
52-week traded range
52W low $327.3352W high $419.31
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Snap-on closed at $375.44, 3.0% above the consensus fair value of $364.37 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 19.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$380.90
+1.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$222.99
-40.6%
√(22.5 × EPS × BVPS)
EPS=19.19, BVPS=115.17 · outside Graham range (P/E 19.6, P/B 3.3) — asset-light, treat as a rough floor
P/E Fair Value
$383.80
+2.2%
EPS × 20x (sector P/E)
EPS=19.19, Sector P/E=20x
Peter Lynch (PEG)
$241.79
-35.6%
EPS × Growth% (PEG = 1 is fair)
EPS=19.19, g=12.6%
EV/EBITDA
$438.70
+16.8%
(EBITDA × 16.3x − Net Debt) ÷ Shares
EBITDA=1.43B
Dividend Discount (DDM)
$478.46
+27.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.86, r=10%, g=8%
Book Value (P/B)
$311.81
-16.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=115.17, ROE=16.8%, g=6%, r=10%
Reverse DCF
$375.44
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: 12.6%
Margin of Safety
$246.92
-34.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=329.23, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.