Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

ILLINOIS TOOL WORKS INC

ITWCIK 0000049826

Compare:MMM HON GE PH

Compare ITW

Intrinsic Value

ITW Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

ITW Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for ILLINOIS TOOL WORKS INC, derived from annual filing data.

Read the DCF guide

DCF fair value

$86.99

Implied equity value $25B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$71.88 – $109.51

Bear

$71.88

Base

$86.99

Bull

$109.51

Model assumptions

Cash flow base

$3B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

1.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$86.99Baseline

Growth +1 pt$88.58+$1.59

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for ILLINOIS TOOL WORKS INC, derived from annual filing data.

Read the DCF guide

DCF fair value

$86.99

Implied equity value $25B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$71.88 – $109.51

Bear

$71.88

Base

$86.99

Bull

$109.51

Model assumptions

Cash flow base

$3B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

1.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$86.99Baseline

Growth +1 pt$88.58+$1.59

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$34B

Less total debt

− $9B

Plus cash and equivalents

+ $851M

Equity value

After the bridge

$25B

Diluted shares

292,300,000

Fair value / share

$86.99