investorscraft@gmail.com

Intrinsic Value of Illinois Tool Works Inc. (ITW)

Previous Close$259.70
Intrinsic Value
Upside potential
Previous Close
$259.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Illinois Tool Works Inc. (ITW) is a diversified industrial manufacturer operating across seven segments, including Automotive OEM, Test & Measurement, and Food Equipment. The company specializes in highly engineered components and systems, leveraging its proprietary 80/20 operating model to prioritize high-margin, niche markets. ITW’s decentralized structure allows for agile decision-making, while its focus on innovation and customer-specific solutions strengthens its competitive moat in industries like aerospace, construction, and electronics. With a global footprint, ITW maintains leadership in fragmented markets by emphasizing operational efficiency and differentiated product offerings. The company’s revenue model combines recurring aftermarket sales with project-based industrial solutions, ensuring stable cash flows. Its market position is reinforced by strong brand recognition and long-standing customer relationships, particularly in North America and Europe. ITW’s ability to adapt to cyclical demand while maintaining pricing power underscores its resilience in competitive industrial sectors.

Revenue Profitability And Efficiency

ITW reported $15.9 billion in revenue for FY 2024, with net income of $3.5 billion, reflecting a robust 21.9% net margin. Diluted EPS stood at $11.71, supported by disciplined cost management and pricing strategies. Operating cash flow reached $3.3 billion, while capital expenditures were modest at $437 million, indicating efficient capital deployment. The company’s focus on high-margin segments and operational leverage continues to drive profitability.

Earnings Power And Capital Efficiency

ITW’s earnings power is evident in its consistent margin performance and strong return on invested capital (ROIC). The 80/20 operating model enhances capital efficiency by concentrating resources on the most profitable products and customers. Free cash flow conversion remains high, enabling reinvestment in growth initiatives and shareholder returns. The company’s asset-light approach and decentralized operations further amplify capital efficiency.

Balance Sheet And Financial Health

ITW maintains a solid balance sheet with $948 million in cash and equivalents, though total debt stands at $8.1 billion. The company’s leverage ratio is manageable, supported by strong cash flow generation. ITW’s financial health is further underscored by its investment-grade credit rating, providing flexibility for strategic acquisitions or share repurchases.

Growth Trends And Dividend Policy

ITW’s growth is driven by organic innovation and selective M&A, with a focus on high-growth end markets like electric vehicles and automation. The company has a consistent dividend policy, with a $5.71 per share payout in FY 2024, reflecting a commitment to returning capital to shareholders. Share repurchases further complement its capital allocation strategy.

Valuation And Market Expectations

ITW trades at a premium valuation, reflecting its high margins, stable cash flows, and market leadership. Investors anticipate continued execution of the 80/20 model and margin expansion, though macroeconomic cyclicality remains a risk. The company’s ability to outperform peers in operational efficiency supports its valuation premium.

Strategic Advantages And Outlook

ITW’s strategic advantages include its decentralized structure, niche market focus, and strong R&D capabilities. The outlook remains positive, with growth expected in automation and sustainable technologies. However, exposure to industrial cycles and supply chain disruptions could pose challenges. Long-term, ITW is well-positioned to capitalize on global industrial trends.

Sources

10-K, Investor Presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount