DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Illinois Tool Works Inc. (ITW)

Industrials | Industrial - Machinery

Today's Price

$278.55

Today's Fair Value

$275.04 -1.26%

Margin of Safety

-1.28%

Projected Value (5Y)

$442.95 +59.02%

Dividends Paid (5Y)

$41.28

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.53% | CAGR (5y): 7.9%

Diluted Shares Growth Rate

Regression: -2.24% | CAGR (5y): -1.69%

Dividend Growth Rate

Regression: 12.25% | CAGR (5y): 7.14%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.18x)

Discount Rate