As of 2025-12-13, the Intrinsic Value of Textron Inc (TXT) is 191.10 USD. This Textron valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.17 USD, the upside of Textron Inc is 119.20%.
The range of the Intrinsic Value is 133.36 - 337.63 USD
Based on its market price of 87.17 USD and our intrinsic valuation, Textron Inc (TXT) is undervalued by 119.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 133.36 - 337.63 | 191.10 | 119.2% |
| DCF (Growth 10y) | 150.85 - 351.95 | 208.12 | 138.8% |
| DCF (EBITDA 5y) | 165.99 - 204.05 | 181.38 | 108.1% |
| DCF (EBITDA 10y) | 182.78 - 235.29 | 204.72 | 134.9% |
| Fair Value | 117.32 - 117.32 | 117.32 | 34.59% |
| P/E | 156.37 - 237.96 | 191.71 | 119.9% |
| EV/EBITDA | 113.93 - 163.07 | 137.12 | 57.3% |
| EPV | 45.82 - 62.80 | 54.31 | -37.7% |
| DDM - Stable | 44.09 - 129.57 | 86.83 | -0.4% |
| DDM - Multi | 95.66 - 218.09 | 132.94 | 52.5% |
| Market Cap (mil) | 15,361.10 |
| Beta | 1.13 |
| Outstanding shares (mil) | 176.22 |
| Enterprise Value (mil) | 17,573.10 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.36% |
| Cost of Debt | 4.39% |
| WACC | 7.48% |