ITW
Illinois Tool Works Inc
Price:  
261.51 
USD
Volume:  
1,007,174.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ITW Intrinsic Value

%
Upside

As of 2024-02-28, the Intrinsic Value of Illinois Tool Works Inc (ITW) is 233.45 USD. This ITW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 261.51 USD, the upside of Illinois Tool Works Inc is %.

The range of the Intrinsic Value is 171.48 - 364.75 USD

261.51 USD
Stock Price
233.45 USD
Intrinsic Value
Intrinsic Value Details

ITW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 171.48 - 364.75 233.45 -10.7%
DCF (Growth 10y) 195.16 - 385.72 256.90 -1.8%
DCF (EBITDA 5y) 268.04 - 321.53 296.20 13.3%
DCF (EBITDA 10y) 273.35 - 349.86 311.16 19.0%
Fair Value 49.14 - 49.14 49.14 -81.21%
P/E 249.49 - 286.80 267.17 2.2%
EV/EBITDA 218.10 - 382.44 274.11 4.8%
EPV 74.39 - 101.07 87.73 -66.5%
DDM - Stable 78.85 - 206.13 142.49 -45.5%
DDM - Multi 142.67 - 276.19 186.81 -28.6%

ITW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 78,685.74
Beta 1.05
Outstanding shares (mil) 300.89
Enterprise Value (mil) 85,784.74
Market risk premium 4.60%
Cost of Equity 10.01%
Cost of Debt 4.31%
WACC 9.41%