SWKUS marketIndustrials· Cutlery, Handtools & General Hardware
FAIR VALUE (BLENDED)
$109.58
CURRENT PRICE
$87.50
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Graham number is shown but not counted in the estimate — asset-light business — book value understates its worth.
Plain-language read on what each number means — and which to trust for this company.
$109.58
FCF base $765M · growth 10% · real 47.8%, capped · WACC 8.9% · terminal 2.5%
$103.37
$33.57
Shown for context — not counted in the blended fair value (asset-light business — book value understates its worth).
$119.62
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
How much would this pay you in dividends?
≈ 11 shares of SWK
$35.64 per year in dividends (3.70%)
Based on the trailing-12-month dividend ($3.24/share), at the SWK price. Dividends aren't guaranteed and can be cut.
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.