Illinois Tool Works Inc
NYSE:ITW

Watchlist Manager
Illinois Tool Works Inc Logo
Illinois Tool Works Inc
NYSE:ITW
Watchlist
Price: 245.08 USD -0.26% Market Closed
Market Cap: 71.9B USD

Relative Value

The Relative Value of one ITW stock under the Base Case scenario is 238.98 USD. Compared to the current market price of 245.08 USD, Illinois Tool Works Inc is Overvalued by 2%.

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
238.98 USD
Overvaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
16
Median 3Y
4.4
Median 5Y
4.5
Industry
1.6
Forward
4.5
vs History
84
vs Industry
35
Median 3Y
22.7
Median 5Y
23.2
Industry
20.9
Forward
23.6
vs History
61
vs Industry
26
Median 3Y
23.7
Median 5Y
23.6
Industry
14.6
vs History
39
vs Industry
23
Median 3Y
26.2
Median 5Y
26.2
Industry
20.6
vs History
42
vs Industry
0
Median 3Y
22.6
Median 5Y
21.6
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
55
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
12.1
Forward
17.2
vs History
57
vs Industry
31
Median 3Y
19.4
Median 5Y
19.6
Industry
16
Forward
18.8
vs History
61
vs Industry
23
Median 3Y
25.7
Median 5Y
25.5
Industry
14.7
vs History
60
vs Industry
20
Median 3Y
30
Median 5Y
28.7
Industry
18.7
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
71.8B USD 4.6 21.3 17.6 19.4
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
84.9B USD 4.3 25 18.4 22.5
SE
Atlas Copco AB
STO:ATCO A
749.6B SEK 4.2 25.7 16.4 20.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
11.3T JPY 2.2 45.9 20.9 29.6
CH
Schindler Holding AG
SIX:SCHP
31.5B CHF 2.8 33.1 19.9 25.1
US
Otis Worldwide Corp
NYSE:OTIS
37.7B USD 2.7 24.6 22.6 25
US
Ingersoll Rand Inc
NYSE:IR
32.9B USD 4.5 40 18.5 24.7
US
Barnes Group Inc
NYSE:B
32.9B USD 2.5 14.2 5 6.9
FI
Kone Oyj
OMXH:KNEBV
28.4B EUR 2.5 29.6 17.8 22
US
Xylem Inc
NYSE:XYL
30.6B USD 3.6 33.8 18.8 28.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Illinois Tool Works Inc
NYSE:ITW
Average EV/EBITDA: 15 636
17.6
3%
5.9
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.4
8%
2.3
SE
Atlas Copco AB
STO:ATCO A
16.4
4%
4.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
20.9
12%
1.7
CH
Schindler Holding AG
SIX:SCHP
19.9
8%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
22.6
8%
2.8
US
Ingersoll Rand Inc
NYSE:IR
18.5
9%
2.1
US
Barnes Group Inc
NYSE:B
5
16%
0.3
FI
K
Kone Oyj
OMXH:KNEBV
17.8
9%
2
US
Xylem Inc
NYSE:XYL
18.8
12%
1.6