Illinois Tool Works Inc.ITWNYSE

Overview Intelligence Charts News Fundamentals DCF Key Metrics TTM Financials Earnings Growth Rating Analysts Institutional Peers Historical

DCF Valuation

DCF Valuation Summary

Strong Sell

Fair Value: $186.14 per share(market-calibrated)

-37.1%

Upside to Fair Value

Current

$296.16

Pure Model

$177.39

Fair Value

$186.14

Bull Case

$212.02

Bear Case

$144.06

Market Reality Check

Model Terminal Growth

2.25%

Market-Implied Growth

6.33%

Calibrated Growth

3.27%

Fair value uses 75% model / 25% market-implied terminal growth. Pure model: $177.39.

What's Driving This Ratingfor ITW

✓

CapEx already efficient

CapEx at 1.99% of revenue is already at or below sector maintenance level. No normalization needed — cash conversion is already strong.

✓

Premium margins already priced in

EBIT margin of 26.26% is already well above sector average. The model holds this level — there's limited room for margin expansion to drive upside. Valuation depends primarily on revenue growth.

→

Moderate revenue growth

Analyst consensus projects 3.26% revenue growth, fading to 2.25% by Year 10. Revenue reaches $21.1B (vs $16.0B today).

↔

Perpetuity and exit methods disagree

Perpetuity growth gives $145.89/share (15.1x terminal FCF) while exit multiple gives $208.88/share (25.5x terminal FCF). The 18x EV/EBITDA exit reflects current market multiples, while the perpetuity method with 2.25% growth is more conservative. The base case averages both methods.

🎯

Market pricing in higher long-term growth

To justify $296.16, the market implies 6.33% perpetual growth — 408bps above the model's 2.25%. This suggests the market sees additional growth catalysts (AI, new products, market expansion) not captured in analyst estimates.

✓

Strong cash flow conversion

Year 10 FCF/EBITDA conversion of 70.68% indicates efficient cash generation. FCF reaches $4.2B by Year 10 (19.99% FCF margin).

Weighted Average Cost of Capital (WACC)

Cost of Equity (CAPM)

Risk-Free Rate (Rf)4.50%

Beta (β)1.16

Market Risk Premium4.50%

*Using current implied premium (4.5% per Damodaran 2026), not historical (6.5%)

Cost of Equity (Re)9.72%

Cost of Debt

Pre-tax Cost of Debt2.78%

Tax Rate22.69%

After-tax Cost of Debt2.15%

Equity Weight (E/V)90.61%

Debt Weight (D/V)9.39%

WACC Calculation

WACC = (E/V × Re) + (D/V × Rd × (1-Tc))

WACC = (90.61% × 9.72%) + (9.39% × 2.15%)

= 9.01%

10-Year Free Cash Flow Projections(showing years 1, 3, 5, 7, 10)

Year	Year 1	Year 3	Year 5	Year 7	Year 10
Revenue	$16.6B	$17.7B	$18.9B	$19.8B	$21.1B
EBIT	$4.4B	$4.6B	$5.0B	$5.2B	$5.5B
Tax	$987M	$1.1B	$1.1B	$1.2B	$1.3B
NOPAT	$3.4B	$3.6B	$3.8B	$4.0B	$4.3B
+ Depreciation	$334M	$357M	$381M	$398M	$426M
- Capex	$330M	$353M	$377M	$394M	$421M
- Δ NWC	$80M	$86M	$64M	$67M	$71M
Free Cash Flow	$3.3B	$3.5B	$3.8B	$3.9B	$4.2B
Discount Factor	0.917	0.772	0.650	0.547	0.422
Present Value	$3.0B	$2.7B	$2.5B	$2.2B	$1.8B

FCF Formula: Free Cash Flow = NOPAT + Depreciation - Capex - Change in Net Working Capital

Terminal Value Calculation

Perpetuity Growth Method

Year 10 FCF$4.2B

Terminal Growth Rate2.25%

WACC9.01%

TV = FCF₁₀ × (1+g) / (WACC-g)

Terminal Value$63.9B

PV of Terminal Value$27.0B

Exit Multiple Method

Year 10 EBITDA$6.0B

Exit Multiple (EV/EBITDA)18.0x

TV = EBITDA₁₀ × Exit Multiple

Terminal Value$107.5B

PV of Terminal Value$45.4B

Valuation Summary

Perpetuity Growth Method

PV of Projected FCFs$23.8B

PV of Terminal Value$27.0B

Enterprise Value$50.8B

(-) Net Debt$8.1B

Equity Value$42.6B

Shares Outstanding292M

Price per Share$145.89

Exit Multiple Method

PV of Projected FCFs$23.8B

PV of Terminal Value$45.4B

Enterprise Value$69.2B

(-) Net Debt$8.1B

Equity Value$61.1B

Shares Outstanding292M

Price per Share$208.88

Pure Model Fair Value

$177.39

Average of perpetuity growth and exit multiple methods (before market calibration)

Sensitivity AnalysisPrice per Share

WACC ↓ / Growth →	1.25%	1.75%	2.25%	2.75%	3.25%
7.01%	$219.64	$226.13	$233.99	$243.69	$255.98
8.01%	$192.73	$197.00	$202.02	$207.99	$215.21
9.01%	$171.04	$174.00	$177.39	$181.32	$185.94
10.01%	$153.02	$155.14	$157.53	$160.25	$163.37
11.01%	$137.71	$139.27	$141.01	$142.97	$145.17

How to read: This table shows how the valuation changes with different WACC (discount rate) and terminal growth rate assumptions. Green = undervalued, Red = overvalued.

Scenario Analysis

Bear Case

$144.06

-51.4% vs current

• -25% vs analyst consensus
• Terminal growth: 2.0%
• Beta: 1.45

Base Case

$177.39

-40.1% vs current

• Analyst consensus
• Terminal growth: 2.3%
• Beta: 1.16

Bull Case

$212.02

-28.4% vs current

• +25% vs analyst consensus
• Terminal growth: 2.8%
• Beta: 0.99

Key Assumptions & Drivers• Industrials Sector

Growth Assumptions (Select Years)

Year 1 Revenue Growth3.26%

Year 3 Revenue Growth3.29%

Year 5 Revenue Growth2.25%

Year 7 Revenue Growth2.25%

Year 10 Revenue Growth2.25%

Terminal Growth Rate2.25%

Margin & Efficiency

Current EBIT Margin26.26%

Terminal EBIT Margin26.28%

Tax Rate22.69%

Historical Capex / Rev1.99%

NWC / Revenue15.33%

Key Drivers: Revenue growth, operating margin expansion, capex efficiency, and working capital management are the primary drivers of cash flow generation. Terminal value assumptions significantly impact final valuation.

Institutional-Grade Methodology

Actual Company Data: Revenue, EBIT, Capex, NWC, Tax Rate, Interest Expense, Beta

Market Assumptions: Risk-free: 4.5% (10Y), MRP: 4.5% (Damodaran 2026), Exit: 18x EV/EBITDA (Industrials sector)

This DCF model is for informational purposes only. Projections are based on assumptions that may not materialize. Past performance does not guarantee future results. Consult a financial advisor before making investment decisions.

Explore More

S&P 500 Screener

Filter and sort all 500 stocks

Market Movers

Today's biggest gainers and losers

Market Heatmap

Visual sector performance