Snap-on Inc

SNA· FY2026 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
20.7%
FY2014–2026
Net Income
9.2%
FY2015–2026
Free Cash Flow
EPS (Diluted)
10.4%
FY2015–2026
Latest Metrics — FY2026 · SEC XBRL
Return on Equity
17.1%
NI ÷ Equity
Return on Assets
12.1%
NI ÷ Assets
Net Profit Margin
19.7%
NI ÷ Revenue
Debt / Equity
0.20x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$21.2B
Per Share (approx.)
$408.75
25% Margin of Safety
$306.56
Conservative entry
50% Margin of Safety
$204.38
Buffett's ideal entry
Growth Rate Used
8.0%
Latest FCF
$996.2M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$3.7B$546.4M20.9%14.7%$880.1M$92.8M
2017$4.0B$557.7M18.9%13.9%$753.6M$92.0M
2018$4.1B$679.9M21.9%16.7%$946.0M$140.9M
2019$4.1B$693.5M20.3%17.0%$946.9M$184.5M
2020$137.2M
2021$3.9B$627.0M16.4%15.9%$1.2B$923.4M
2022$4.8B$911.7M20.3%18.8%$1.2B$757.2M
2023$5.1B$1.0B19.9%19.8%$1.2B$1.0B
2024$5.1B$1.0B19.4%20.4%$1.2B$1.4B
2026$5.2B$1.0B17.1%19.7%$1.2B$1.6B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

Snap-on Inc (SNA) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Distribution Moat: This isn't a tool company; it's a logistics and relationship network. The franchise truck model creates a physical and emotional barrier to entry. A mechanic doesn't just buy a wrench; they buy a relationship with a curator who provides immediate service and credit.
  • Pricing Power as an Inflation Hedge: Professional tools are "critical infrastructure" for the user. When the cost of steel or labor rises, Snap-on can raise prices because the utility of the tool to a high-earning professional far outweighs the incremental cost.
  • The "Bank" Engine: By financing their own products, they capture the interest spread and lock the customer into the ecosystem. It's a brilliant virtuous cycle: the tool creates the need for the credit, and the credit ensures the tool is Snap-on.
  • Exceptional Capital Efficiency: Maintaining an ROE between 17.1% and 21.9% while doubling Net Income from $0.5B to $1.0B suggests a business that can grow without destroying its returns. That is the definition of a compounder.
  • Attractive Entry: Berkshire loves a "wonderful business at a fair price." If we can get this at a significant discount to its $408.75 intrinsic value, we are buying a toll bridge on the highway of automotive repair.

🐻 The Bear Case (Charlie inverts)

  • The "Tesla" Threat (Structural Obsolescence): The transition to EVs isn't a "recession"—it's a deletion of complexity. Fewer moving parts mean fewer specialized mechanical tools. If the "wrench" becomes less important than the "laptop," and the laptop software is locked by the OEM (Tesla/Rivian), Snap-on's diagnostic moat evaporates.
  • The Prosumer Erosion: We are seeing a "race to the middle." If high-quality, lower-cost alternatives (Milwaukee, etc.) continue to close the performance gap, the "prestige" pricing of Snap-on becomes an absurdity. Pride in owning a Snap-on box doesn't pay the dividends; cash flow does.
  • The Credit Trap: They act as the bank for a blue-collar workforce. In a systemic economic collapse, they aren't just losing tool sales—they are holding a portfolio of defaulting loans. They've concentrated their operational risk and their credit risk in the same customer base.
  • The Most Likely Killer: OEM Software Lock-in. If car manufacturers forbid third-party diagnostic tools to force repairs into dealerships, Snap-on's high-margin software business dies within 10 years.

💰 Valuation & Margin of Safety

  • Intrinsic value estimate: $408.75 per share.
  • 25% margin of safety entry: $306.56 (Conservative—protects against growth slowdown).
  • 50% margin of safety entry: $204.38 (The "Fat Pitch"—essentially free optionality).
  • Current Status: Fairly valued to slightly expensive based on the DCF. Without verified FCF numbers to replace the Net Income proxies, the $408.75 figure is a "paper estimate" and should be treated with skepticism.

Verdict: WATCH

The moat is formidable, but the lack of FCF transparency makes a BUY a gamble. We wait for a price closer to $306 or clear evidence that EV transition isn't eroding the tool-chest. Conviction is high in the brand, but the valuation offers no room for error.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.