Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
ILLINOIS TOOL WORKS INC
Bear Case (25th pct.)
-49.8% vs price
Base Case (Median)
-33.5% vs price
Bull Case (75th pct.)
-17.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $516.57 | 96.5% | High (40%) |
| PE Comparable | $214.30 | -18.5% | Medium (25%) |
| Growth Trajectory DCF | $133.41 | -49.3% | Medium (20%) |
| Graham Number | $52.87 | -79.9% | High (80%) |
| EV/EBITDA | $130.55 | -50.3% | Medium (20%) |
| EV/FCF | $174.79 | -33.5% | Medium (20%) |
| Earnings Power Value | $220.69 | -16.1% | High (70%) |
Based on 7 out of 7 methods, ITW appears overvalued at the current price of $262.92. The base case fair value of $174.79 implies 33.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.