
Illinois Tool Works Inc
NYSE:ITW

Intrinsic Value
The intrinsic value of one
ITW
stock under the Base Case scenario is
189.88
USD.
Compared to the current market price of 230.84 USD,
Illinois Tool Works Inc
is
Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Illinois Tool Works Inc
Fundamental Analysis

A prolonged downturn in industrial capital spending and automotive production could severely impact ITW’s key segments, undermining revenue growth and pressuring margins in businesses most exposed to reduced equipment demand.
ITW’s proven 80/20 discipline fosters high operating margins and steady cash flows, allowing it to thrive even in more volatile end markets while returning capital to shareholders through dividends and buybacks.

Revenue & Expenses Breakdown
Illinois Tool Works Inc
Balance Sheet Decomposition
Illinois Tool Works Inc
Current Assets | 5.9B |
Cash & Short-Term Investments | 948m |
Receivables | 3B |
Other Current Assets | 1.9B |
Non-Current Assets | 9.2B |
PP&E | 2B |
Intangibles | 5.4B |
Other Non-Current Assets | 1.7B |
Free Cash Flow Analysis
Illinois Tool Works Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Illinois Tool Works Inc
Revenue
|
15.9B
USD
|
Cost of Revenue
|
-8.9B
USD
|
Gross Profit
|
7B
USD
|
Operating Expenses
|
-2.8B
USD
|
Operating Income
|
4.3B
USD
|
Other Expenses
|
-776m
USD
|
Net Income
|
3.5B
USD
|
ITW Profitability Score
Profitability Due Diligence
Illinois Tool Works Inc's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

Score
Illinois Tool Works Inc's profitability score is 73/100. The higher the profitability score, the more profitable the company is.
ITW Solvency Score
Solvency Due Diligence
Illinois Tool Works Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Score
Illinois Tool Works Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ITW Price Targets Summary
Illinois Tool Works Inc
According to Wall Street analysts, the average 1-year price target for
ITW
is 265.08 USD
with a low forecast of 218.38 USD and a high forecast of 317.1 USD.
Dividends
Current shareholder yield for ITW is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ITW
stock under the Base Case scenario is
189.88
USD.
Compared to the current market price of 230.84 USD,
Illinois Tool Works Inc
is
Overvalued by 18%.