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.
TEXTRON INC
Bear Case (25th pct.)
-9.7% vs price
Base Case (Median)
23.6% vs price
Bull Case (75th pct.)
28.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $67.89 | -13.3% | High (40%) |
| PE Comparable | $103.12 | 31.7% | Medium (25%) |
| Growth Trajectory DCF | $106.66 | 36.2% | Medium (20%) |
| Graham Number | $73.57 | -6.1% | High (80%) |
| EV/EBITDA | $97.87 | 25.0% | Medium (20%) |
| EV/FCF | $96.84 | 23.6% | Medium (20%) |
| Earnings Power Value | $65.22 | -16.7% | High (70%) |
Based on 7 out of 7 methods, TXT appears fairly valued at the current price of $78.32. The base case fair value of $96.84 implies 23.6% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.