DCF Tool


Fastenal Co. – Industrial Supplies Merchant Wholesalers
since 1967, fastenal has grown from a single store to nearly 2,700 locations, each providing tailored local inventory and personal service for our customers. as we've expanded across the world, we've retained a core belief in people and their ability to accomplish remarkable things - if given the opportunity. from this philosophy stems an entrepreneurial culture that challenges every employee to run their own business, create their own success, and rise up to become company leaders. backed by our global sourcing, quality, and logistics operations, each store is a local, one-stop source for a spectrum of oem, mro and construction supplies. working within our decentralized environment, store personnel take a flexible approach to support local customers – sourcing products, making emergency deliveries, managing a lean flow of inventory to points of use, and leveraging our services, solutions and specialists to drive continual business improvements. local product and local people: th
Analysis Results
Intrinsic Value $56.91
Latest Price $54.80
Relative Value 4% undervalued
Thoughts on this result? Let us know.
Cash Flow (Billions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 15.2%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 9.0%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 15.2%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2023 1.58 1.45
2024 1.82 1.53
2025 2.1 1.62
2026 2.41 1.71
2027 2.78 1.81
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 40.8 billion. This corresponds to a present value of 24.4 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 8.13 billion. Adding in the terminal value gives a total present value of 32.5 billion.

There are presently 571.0 million outstanding shares, so the intrinsic value per share is 56.91.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 3,124,800,000
Current Cash 230,100,000
Current Liabilities 789,800,000
Current Debt 201,800,000
Non-Cash Working Capital (NCWC) 2,306,700,000
Change in NCWC 308,500,000
EBIT 1,453,600,000
Tax Provision 353,100,000
Depreciation and Amortization 176,600,000
Capital Expenditure -173,800,000
Unlevered Free Cash Flow 1,408,465,166
Current Assets 2,856,600,000
Current Cash 236,200,000
Current Liabilities 682,200,000
Current Debt 60,000,000
Non-Cash Working Capital (NCWC) 1,998,200,000
Change in NCWC 317,000,000
EBIT 1,217,400,000
Tax Provision 282,800,000
Depreciation and Amortization 170,700,000
Capital Expenditure -156,600,000
Unlevered Free Cash Flow 1,263,452,210
Current Assets 2,499,600,000
Current Cash 245,700,000
Current Liabilities 612,700,000
Current Debt 40,000,000
Non-Cash Working Capital (NCWC) 1,681,200,000
Change in NCWC -59,400,000
EBIT 1,140,400,000
Tax Provision 273,600,000
Depreciation and Amortization 162,400,000
Capital Expenditure -168,100,000
Unlevered Free Cash Flow 799,840,090
Current Assets 2,457,200,000
Current Cash 174,900,000
Current Liabilities 544,700,000
Current Debt 3,000,000
Non-Cash Working Capital (NCWC) 1,740,600,000
Change in NCWC 26,000,000
EBIT 1,056,000,000
Tax Provision 252,800,000
Depreciation and Amortization 148,700,000
Capital Expenditure -246,400,000
Unlevered Free Cash Flow 728,520,753
Current Assets 2,316,200,000
Current Cash 167,200,000
Current Liabilities 437,400,000
Current Debt 3,000,000
Non-Cash Working Capital (NCWC) 1,714,600,000
Change in NCWC 243,800,000
EBIT 998,700,000
Tax Provision 235,100,000
Depreciation and Amortization 138,200,000
Capital Expenditure -176,300,000
Unlevered Free Cash Flow 966,513,100
Current Assets 1,935,700,000
Current Cash 116,900,000
Current Liabilities 351,000,000
Current Debt 3,000,000
Non-Cash Working Capital (NCWC) 1,470,800,000
Change in NCWC 127,927,000
EBIT 880,800,000
Tax Provision 294,500,000
Depreciation and Amortization 123,600,000
Capital Expenditure -119,900,000
Unlevered Free Cash Flow 715,329,760
Current Assets 1,720,770,000
Current Cash 112,735,000
Current Liabilities 275,644,000
Current Debt 10,482,000
Non-Cash Working Capital (NCWC) 1,342,873,000
Change in NCWC 118,232,000
EBIT 795,307,000
Tax Provision 290,251,000
Depreciation and Amortization 103,525,000
Capital Expenditure -189,451,000
Unlevered Free Cash Flow 535,311,904
Current Assets 1,664,776,000
Current Cash 129,019,000
Current Liabilities 373,166,000
Current Debt 62,050,000
Non-Cash Working Capital (NCWC) 1,224,641,000
Change in NCWC 41,225,000
EBIT 827,344,000
Tax Provision 309,659,000
Depreciation and Amortization 86,071,000
Capital Expenditure -155,168,000
Unlevered Free Cash Flow 489,316,657
Current Assets 1,583,265,000
Current Cash 114,496,000
Current Liabilities 375,353,000
Current Debt 90,000,000
Non-Cash Working Capital (NCWC) 1,183,416,000
Change in NCWC 73,744,000
EBIT 786,626,000
Tax Provision 293,284,000
Depreciation and Amortization 72,145,000
Capital Expenditure -189,474,000
Unlevered Free Cash Flow 450,057,943
Current Assets 1,408,461,000
Current Cash 58,957,000
Current Liabilities 239,832,000
Current Debt 0
Non-Cash Working Capital (NCWC) 1,109,672,000
Change in NCWC 107,155,000
EBIT 712,014,000
Tax Provision 264,832,000
Depreciation and Amortization 63,770,000
Capital Expenditure -206,540,000
Unlevered Free Cash Flow 412,106,709
Current Assets 1,286,656,000
Current Cash 79,965,000
Current Liabilities 204,174,000
Current Debt 0
Non-Cash Working Capital (NCWC) 1,002,517,000
Change in NCWC 99,038,000
EBIT 673,288,000
Tax Provision 253,619,000
Depreciation and Amortization 53,459,000
Capital Expenditure -138,406,000
Unlevered Free Cash Flow 434,086,167

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.