As of 2025-11-03, the Intrinsic Value of Illinois Tool Works Inc (ITW) is 254.44 USD. This ITW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 243.92 USD, the upside of Illinois Tool Works Inc is 4.30%.
The range of the Intrinsic Value is 190.83 - 380.55 USD
Based on its market price of 243.92 USD and our intrinsic valuation, Illinois Tool Works Inc (ITW) is undervalued by 4.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 190.83 - 380.55 | 254.44 | 4.3% |
| DCF (Growth 10y) | 211.02 - 388.03 | 270.93 | 11.1% |
| DCF (EBITDA 5y) | 253.17 - 314.28 | 287.93 | 18.0% |
| DCF (EBITDA 10y) | 257.76 - 332.21 | 296.86 | 21.7% |
| Fair Value | 81.87 - 81.87 | 81.87 | -66.43% |
| P/E | 261.08 - 298.76 | 275.49 | 12.9% |
| EV/EBITDA | 184.17 - 302.51 | 243.09 | -0.3% |
| EPV | 85.69 - 113.74 | 99.71 | -59.1% |
| DDM - Stable | 82.94 - 203.63 | 143.29 | -41.3% |
| DDM - Multi | 162.05 - 293.27 | 207.25 | -15.0% |
| Market Cap (mil) | 71,102.68 |
| Beta | 0.81 |
| Outstanding shares (mil) | 291.50 |
| Enterprise Value (mil) | 79,120.68 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.67% |
| Cost of Debt | 4.25% |
| WACC | 9.04% |