Fair value (multi-method)
Four independent methods triangulate what SNEX is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$90.15
Method range
$21.51 – $112.00
median $66.34
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $90.15 | +21.79% |
| Exit multiple | $21.51 | -70.94% |
| Analyst target | $112.00 | +51.31% |
| Graham number | $42.53 | -42.54% |
- Forward DCF$90.15
- Exit multiple$21.51
- Analyst target$112.00
- Graham number$42.53
Stock price
$74.02
FCF / share (TTM)
$54.79
3Y FCF CAGR
5.4%
Fair value @ hist. growth
$1,294.30
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
-39.1%
per year over your projection horizon
Margin of safety 94.3% vs hist-growth DCF
Historical 3Y CAGR
5.4%
Your model implies
-39.1%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 5% annual growth.
Cumulative FCF covers the current price by year 2.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.0% | -40.4% | -40.6% | -40.8% | -41.0% | -41.3% |
| 7.0% | -39.7% | -39.8% | -39.9% | -40.1% | -40.2% |
| 8.0% | -38.9% | -39.0% | -39.1% | -39.2% | -39.3% |
| 9.0% | -38.2% | -38.3% | -38.4% | -38.5% | -38.6% |
| 10.0% | -37.6% | -37.6% | -37.7% | -37.7% | -37.8% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.24
Low vs growth
Net debt
$16.9B
Total debt − cash
Beta
0.66
Vs market benchmark
Frequently asked questions
StoneX Group (SNEX) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.