As of 2025-01-19, the Intrinsic Value of Textron Inc (TXT) is
160.78 USD. This Textron valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 79.16 USD, the upside of Textron Inc is
103.10%.
The range of the Intrinsic Value is 120.08 - 243.76 USD
160.78 USD
Intrinsic Value
Textron Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
120.08 - 243.76 |
160.78 |
103.1% |
| DCF (Growth 10y) |
141.80 - 267.69 |
183.54 |
131.9% |
| DCF (EBITDA 5y) |
112.52 - 201.51 |
148.44 |
87.5% |
| DCF (EBITDA 10y) |
137.74 - 233.69 |
176.03 |
122.4% |
| Fair Value |
96.83 - 96.83 |
96.83 |
22.32% |
| P/E |
102.89 - 162.79 |
141.56 |
78.8% |
| EV/EBITDA |
78.35 - 166.06 |
117.22 |
48.1% |
| EPV |
44.68 - 59.81 |
52.24 |
-34.0% |
| DDM - Stable |
39.25 - 100.95 |
70.10 |
-11.4% |
| DDM - Multi |
88.65 - 177.05 |
118.13 |
49.2% |
Textron Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,684.97 |
| Beta |
0.92 |
| Outstanding shares (mil) |
185.51 |
| Enterprise Value (mil) |
16,919.97 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.36% |
| Cost of Debt |
5.00% |
| WACC |
7.49% |