Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
19.69 USD28.73 USD38.47 USD
+53.32%
28.73 USDCurrent price is 53.3% above the base model value.
F
IndustrialsIndustrial DistributionUnited States
FAST.US · Fastenal Company
NMS · US · USD
Latest price44.05 USD
30D+1.31%
Vs. base value+137%
Research summary
FAST.US latest organized financial period shows revenue grew +8.67% YoY and net income grew +9.37% YoY. Current price is about 44.05 USD, while the model base case is about 18.58 USD; the current price sits +137% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue8B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price44.05 USD
Base value18.58 USD
Vs. base+137%
Price date2026/04/28
15.65 USD18.58 USD20.57 USD
+137%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
19.39 USD25.25 USD29.24 USD
+74.46%
25.25 USDCurrent price is 74.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth16.6%
Current price implies roughly 16.6% annualized FCF growth.
16.6%Current price implies roughly 16.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
11.90 USD11.90 USD11.90 USD
+270%
11.90 USDCurrent price is 270.2% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 8B USD | 1B USD | 1B USD | 1.09 |
| 2024/12/30 | Annual | 8B USD | 1B USD | 947M USD | 2 |
| 2023/12/30 | Annual | 7B USD | 1B USD | 1B USD | 2.02 |
| 2022/12/30 | Annual | 7B USD | 1B USD | 767M USD | 1.89 |
| 2021/12/30 | Annual | 6B USD | 925M USD | 614M USD | 1.6 |
Ad placement