Illinois Tool Works Inc
NYSE:ITW

Watchlist Manager
Illinois Tool Works Inc Logo
Illinois Tool Works Inc
NYSE:ITW
Watchlist
Price: 241.48 USD -1.84% Market Closed
Market Cap: 70.8B USD

Relative Value

The Relative Value of one ITW stock under the Base Case scenario is 242.14 USD. Compared to the current market price of 241.48 USD, Illinois Tool Works Inc is Fairly Valued.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ITW Relative Value
Base Case
242.14 USD
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
16
Median 3Y
4.5
Median 5Y
4.5
Industry
1.6
Forward
4.4
vs History
82
vs Industry
35
Median 3Y
22.4
Median 5Y
23.2
Industry
21
Forward
23.3
vs History
61
vs Industry
26
Median 3Y
23.6
Median 5Y
23.6
Industry
14.4
vs History
39
vs Industry
23
Median 3Y
26.2
Median 5Y
26.4
Industry
20.6
vs History
42
vs Industry
0
Median 3Y
22.6
Median 5Y
21.9
Industry
1.8
vs History
33
vs Industry
14
Median 3Y
4.9
Median 5Y
4.9
Industry
1.7
Forward
4.9
vs History
53
vs Industry
24
Median 3Y
11.5
Median 5Y
11.7
Industry
6.2
vs History
53
vs Industry
28
Median 3Y
17.6
Median 5Y
17.9
Industry
12.2
Forward
17
vs History
57
vs Industry
31
Median 3Y
19.4
Median 5Y
19.6
Industry
16.2
Forward
18.6
vs History
61
vs Industry
23
Median 3Y
25.6
Median 5Y
25.5
Industry
14.5
vs History
60
vs Industry
20
Median 3Y
29.9
Median 5Y
28.7
Industry
17.9
vs History
22
vs Industry
6
Median 3Y
5.5
Median 5Y
5.4
Industry
1.3

Multiples Across Competitors

ITW Competitors Multiples
Illinois Tool Works Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Illinois Tool Works Inc
NYSE:ITW
70.8B USD 4.5 21 17.4 19.1
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
83.6B USD 4.2 24.6 18.1 22.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
11.8T JPY 2.3 48 21.9 30.9
SE
Atlas Copco AB
STO:ATCO A
745B SEK 4.2 25.5 16.3 20.3
CH
Schindler Holding AG
SIX:SCHP
31.9B CHF 2.8 33.6 20.2 25.5
US
Otis Worldwide Corp
NYSE:OTIS
37.9B USD 2.7 24.7 22.7 25.1
US
Barnes Group Inc
NYSE:B
37.1B USD 2.8 16 5.6 7.7
FI
Kone Oyj
OMXH:KNEBV
29B EUR 2.6 30.2 18.2 22.5
US
Ingersoll Rand Inc
NYSE:IR
32.5B USD 4.5 39.5 18.3 24.4
US
Xylem Inc
NYSE:XYL
30.5B USD 3.5 33.7 18.7 28.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Illinois Tool Works Inc
NYSE:ITW
Average EV/EBITDA: 15 636.2
17.4
3%
5.8
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.1
8%
2.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21.9
12%
1.8
SE
Atlas Copco AB
STO:ATCO A
16.3
4%
4.1
CH
Schindler Holding AG
SIX:SCHP
20.2
8%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
22.7
8%
2.8
US
Barnes Group Inc
NYSE:B
5.6
16%
0.4
FI
K
Kone Oyj
OMXH:KNEBV
18.2
9%
2
US
Ingersoll Rand Inc
NYSE:IR
18.3
9%
2
US
Xylem Inc
NYSE:XYL
18.7
12%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Illinois Tool Works Inc
NYSE:ITW
Average EV/EBIT: 19 126.8
19.1
3%
6.4
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.2
11%
2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
30.9
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
20.3
5%
4.1
CH
Schindler Holding AG
SIX:SCHP
25.5
10%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
25.1
8%
3.1
US
Barnes Group Inc
NYSE:B
7.7
14%
0.6
FI
K
Kone Oyj
OMXH:KNEBV
22.5
10%
2.2
US
Ingersoll Rand Inc
NYSE:IR
24.4
15%
1.6
US
Xylem Inc
NYSE:XYL
28.5
19%
1.5