ITW Illinois Tool Works
Intrinsic value$120.30
Price (at call)$292.51
Margin of safety
-58.9%
vs market (rating basis)
-15.7%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 3.0% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 20.9% |
| Years to target margin | 5 |
| Sales-to-capital | 1.35 |
| Beta | 1.00 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 8.8% |
| Terminal WACC | 8.8% |
Valuation bridge
| PV of explicit FCFF | 18.61B |
| PV of terminal value | 23.77B |
| Equity value | 34.26B |
| ÷ shares → per share | $120.30 |
News
bullish +0.30 · 8 articles
- 4 Industrial Dividend Growers That Fly Under the Radar and Look Like Buys in August
- Why nVent Electric Crushed Estimates Again (Hint: It's Not Just Due to AI Data Centers)
- 1 Surging Stock with Competitive Advantages and 2 Facing Headwinds
- Company News for July 29, 2026
- Illinois Tool Works (ITW) Is Up 8.5% After Raising 2026 Guidance And Boosting Share Buybacks
- Illinois Tool Works (ITW) Stock Trades Up, Here Is Why
- Illinois Tool Works Inc (ITW) Q2 2026 Earnings Call Highlights: Record Operating Income and ...
- Illinois Tool Works Inc. Q2 2026 Earnings Call Summary
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 16.96B | 3.0% | 25.7% | 3.37B | 365.82M | 3.00B | 2.76B |
| 2 | 17.48B | 3.1% | 24.5% | 3.31B | 383.77M | 2.92B | 2.47B |
| 3 | 18.03B | 3.1% | 23.3% | 3.25B | 402.69M | 2.84B | 2.21B |
| 4 | 18.60B | 3.2% | 22.1% | 3.18B | 422.63M | 2.76B | 1.97B |
| 5 | 19.20B | 3.2% | 20.9% | 3.11B | 443.67M | 2.66B | 1.75B |
| 6 | 19.82B | 3.3% | 20.9% | 3.21B | 465.86M | 2.74B | 1.65B |
| 7 | 20.49B | 3.3% | 20.9% | 3.31B | 489.28M | 2.82B | 1.57B |
| 8 | 21.18B | 3.4% | 20.9% | 3.43B | 514.02M | 2.91B | 1.49B |
| 9 | 21.91B | 3.4% | 20.9% | 3.54B | 540.15M | 3.00B | 1.41B |
| 10 | 22.68B | 3.5% | 20.9% | 3.67B | 567.77M | 3.10B | 1.34B |