As of 2024-12-15, the Intrinsic Value of Illinois Tool Works Inc (ITW) is
251.88 USD. This ITW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 272.11 USD, the upside of Illinois Tool Works Inc is
-7.40%.
The range of the Intrinsic Value is 180.62 - 412.11 USD
251.88 USD
Intrinsic Value
ITW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
180.62 - 412.11 |
251.88 |
-7.4% |
| DCF (Growth 10y) |
214.07 - 454.21 |
288.64 |
6.1% |
| DCF (EBITDA 5y) |
263.02 - 323.14 |
291.27 |
7.0% |
| DCF (EBITDA 10y) |
287.47 - 376.99 |
328.56 |
20.7% |
| Fair Value |
58.50 - 58.50 |
58.50 |
-78.50% |
| P/E |
279.83 - 350.30 |
309.53 |
13.8% |
| EV/EBITDA |
230.31 - 354.32 |
276.04 |
1.4% |
| EPV |
81.84 - 115.57 |
98.71 |
-63.7% |
| DDM - Stable |
96.53 - 268.54 |
182.54 |
-32.9% |
| DDM - Multi |
151.68 - 314.58 |
203.26 |
-25.3% |
ITW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
80,354.09 |
| Beta |
0.56 |
| Outstanding shares (mil) |
295.30 |
| Enterprise Value (mil) |
87,753.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.20% |
| Cost of Debt |
4.25% |
| WACC |
8.66% |