ITW.MI
Itway SpA
Price:  
1.29 
EUR
Volume:  
12,631
Italy | Electronic Equipment, Instruments & Components

ITW.MI DCF Valuation - Growth Exit 5Y

334.8 %
Upside

What is the DCF valuation of ITW.MI?

The Discounted Cash Flow (DCF) valuation of Itway SpA (ITW.MI) is 5.61 EUR. With the latest stock price at 1.29 EUR, the upside of Itway SpA based on DCF is 334.8%.

Is ITW.MI a buy or a sell?

Based on the latest price of 1.29 EUR and our DCF valuation, Itway SpA (ITW.MI) is a buy. Buying ITW.MI stocks now will result in a potential gain of 334.8%.

Range Selected
WACC / Discount Rate7.1% - 8.8%8.0%
Long-term Growth Rate 2.5% - 4.5%3.5%
Fair Price3.91 - 9.655.61
Upside202.9% - 648.0%334.8%
1.29 EUR
Stock Price
5.61 EUR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

ITW.MI DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue595964687581
% Growth
20%1%7%7%10%9%
Cost of goods sold(45)(44)(46)(49)(52)(56)
% of Revenue76%75%73%72%70%69%
Selling, G&A expenses(11)(12)(12)(13)(15)(16)
% of Revenue20%20%20%20%20%20%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(2)(2)(2)(2)(3)(3)
% of Revenue3%3%3%3%3%3%
Tax expense(0)(0)(0)(0)(0)(1)
Tax rate8%8%8%8%8%8%
Net profit012356
% Margin1%2%4%5%6%7%