IndustrialsIndustrial DistributionUnited States

FAST.US · Fastenal Company

NMS · US · USD

Latest price44.69美元

30D-1.69%

Vs. base value+141%

Research summary

FAST.US latest organized financial period shows revenue up 8.67% year over year and net income up 9.37% year over year. Current price is about 44.69美元, while the model base case is about 18.58美元; the price is 141% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

80 records

Revenue82.01亿美元

Net income12.58亿美元

Free cash flow10.51亿美元

Operating cash flow12.96亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:53

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price44.69美元

Base value18.58美元

Vs. base+141%

Price date2026/04/23

15.65美元18.58美元20.57美元

+141%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

19.69美元28.73美元38.47美元

+55.55%

28.73美元Current price is 55.6% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 28.73美元
Current price: 44.69美元
Estimated shares: 1,154,495,413
Discount rate: 9%
Bear value: 19.69美元
Base value: 28.73美元
Bull value: 38.47美元
基准 FCF/股：0.91
基准增长：11.0%
WACC：9.0%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

19.39美元25.25美元29.24美元

+76.99%

25.25美元Current price is 77% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 25.25美元
Current price: 44.69美元
Estimated shares: 1,154,495,413
Discount rate: 9%
Bear value: 19.39美元
Base value: 25.25美元
Bull value: 29.24美元
近 3 年净利润均值近似所有者收益
基准增长：7.7%
WACC：9.0%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

16.8%当前价格隐含未来 FCF 年化增长约 16.8%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 16.8%
Current price: 44.69美元
Estimated shares: 1,154,495,413
Discount rate: 9%
基准 FCF/股：0.91
WACC：9.0%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

11.90美元11.90美元11.90美元

+276%

11.90美元Current price is 275.6% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 11.90美元
Current price: 44.69美元
Estimated shares: 1,154,495,413
Discount rate: 9%
Base value: 11.90美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.0%

Updated: 2026/04/25 07:53

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 80

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	82.01亿美元	12.58亿美元	10.51亿美元	1.09
2024/12/30	Annual	75.46亿美元	11.51亿美元	9.47亿美元	2
2023/12/30	Annual	73.47亿美元	11.55亿美元	12.6亿美元	2.02
2022/12/30	Annual	69.81亿美元	10.87亿美元	7.67亿美元	1.89
2021/12/30	Annual	60.11亿美元	9.25亿美元	6.14亿美元	1.6

Related stocks

View all

CSX.USCSX CorporationUS

HON.USHoneywell International Inc.US

CTAS.USCintas CorporationUS

CPRT.USCopart, Inc.US

AXON.USAxon Enterprise, Inc.US

Ad placement