ILLINOIS TOOL WORKS INC (ITW)
General Industrial Machinery & Equipment · Industrials · $76.5B
Intrinsic Value (Consensus)
$128.29
Current Price
$265.78
Margin of Safety
-51.7%
51.7% Above Intrinsic Value
Value: $128
Price: $266
Valuation Model Estimates
Current Price: $265.78
DCF (Discounted Cash Flow)
$119.30
Graham Number
$82.23
Earnings Power Value
$101.84
Relative Value (P/E)
$209.80
Dividend Discount Model
$19.40
Consensus Value
$128.29
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
43
Profitability
10/25
Strength
19/25
Valuation
7/25
Growth
7/25
Key Financials
- EPS (TTM)
- $10.49
- EPS (Forward)
- $10.70
- Book Value
- $28.65
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- 93%
- Revenue Growth
- 0.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance