As of 2024-12-14, the Intrinsic Value of ITT Inc (ITT) is
162.00 USD. This ITT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 150.70 USD, the upside of ITT Inc is
7.50%.
The range of the Intrinsic Value is 119.96 - 254.00 USD
162.00 USD
Intrinsic Value
ITT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
119.96 - 254.00 |
162.00 |
7.5% |
| DCF (Growth 10y) |
155.06 - 312.01 |
204.68 |
35.8% |
| DCF (EBITDA 5y) |
166.15 - 216.00 |
187.88 |
24.7% |
| DCF (EBITDA 10y) |
195.30 - 266.60 |
226.21 |
50.1% |
| Fair Value |
148.10 - 148.10 |
148.10 |
-1.73% |
| P/E |
133.69 - 160.54 |
148.06 |
-1.7% |
| EV/EBITDA |
115.26 - 151.99 |
138.70 |
-8.0% |
| EPV |
42.24 - 55.54 |
48.89 |
-67.6% |
| DDM - Stable |
51.67 - 144.60 |
98.13 |
-34.9% |
| DDM - Multi |
102.06 - 218.06 |
138.61 |
-8.0% |
ITT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,282.05 |
| Beta |
1.31 |
| Outstanding shares (mil) |
81.50 |
| Enterprise Value (mil) |
12,651.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.36% |
| Cost of Debt |
4.25% |
| WACC |
9.27% |