Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

ITT INC.

ITTCIK 0000216228

Compare:XYL DOV WTS SPXC

Compare ITT

Intrinsic Value

ITT 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

ITT 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 ITT INC., derived from annual filing data.

Read the DCF guide

DCF fair value

$96.10

Implied equity value $8B

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

$83.51 – $112.51

Bear

$83.51

Base

$96.10

Bull

$112.51

Model assumptions

Cash flow base

$448M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

9.6%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$96.10Baseline

Growth +1 pt$112.39+$16.28

Intrinsic value

Filing-backed DCF baseline

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

Read the DCF guide

DCF fair value

$96.10

Implied equity value $8B

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

$83.51 – $112.51

Bear

$83.51

Base

$96.10

Bull

$112.51

Model assumptions

Cash flow base

$448M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

9.6%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$96.10Baseline

Growth +1 pt$112.39+$16.28

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 cash increases equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$7B

Less total debt

− $783M

Plus cash and equivalents

+ $2B

Equity value

After the bridge

$8B

Diluted shares

79,900,000

Fair value / share

$96.10