investorscraft@gmail.com

Intrinsic ValueTextron Inc. (TXT)

Previous Close$81.23
Intrinsic Value
Upside potential
Previous Close
$81.23

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

Textron Inc. operates as a diversified industrial conglomerate with a strong presence in aerospace, defense, and specialized vehicles. The company generates revenue through its four key segments: Textron Aviation (business jets and turboprops), Bell (military and commercial helicopters), Textron Systems (unmanned systems and defense solutions), and Industrial (specialized vehicles and tools). Its business model combines manufacturing, aftermarket services, and government contracts, providing stability across economic cycles. Textron holds a competitive edge in niche markets, such as military rotorcraft and mid-size business jets, where it competes with established players like Boeing, Lockheed Martin, and General Dynamics. The company’s diversified portfolio mitigates sector-specific risks while allowing cross-segment technological synergies, particularly in avionics and autonomous systems. Its market position is reinforced by long-term defense contracts and a loyal customer base in both commercial and government aviation.

Revenue Profitability And Efficiency

Textron reported $13.7 billion in revenue for FY 2024, with net income of $824 million, reflecting a 6% net margin. Diluted EPS stood at $4.33, supported by disciplined cost management and operational efficiency. Operating cash flow of $1.01 billion and capital expenditures of $364 million indicate healthy cash generation, with free cash flow conversion aligning with industry benchmarks for diversified industrials.

Earnings Power And Capital Efficiency

The company demonstrates steady earnings power, driven by high-margin defense contracts and aftermarket services. Return metrics are bolstered by efficient asset utilization, though capital allocation remains balanced between reinvestment and shareholder returns. Textron’s ability to maintain profitability amid supply chain pressures highlights its operational resilience and pricing power in key segments.

Balance Sheet And Financial Health

Textron’s balance sheet remains robust, with $1.44 billion in cash and equivalents against $3.59 billion in total debt, reflecting a manageable leverage profile. The liquidity position supports ongoing R&D and M&A activities, while debt maturity schedules are well-laddered. The company’s financial health is further underscored by investment-grade credit ratings and consistent cash flow generation.

Growth Trends And Dividend Policy

Growth is driven by defense budget tailwinds and commercial aviation recovery, though cyclicality in industrial segments poses variability. Textron maintains a modest dividend policy, with a $0.06 per share payout, prioritizing reinvestment for organic growth and strategic acquisitions. Share repurchases have been opportunistic, reflecting a balanced capital return strategy.

Valuation And Market Expectations

The stock trades at a mid-teens P/E multiple, in line with peers, suggesting market expectations of steady but unspectacular growth. Valuation reflects Textron’s mixed exposure to cyclical and defensive end markets, with upside potential tied to defense spending and aviation demand recovery.

Strategic Advantages And Outlook

Textron’s strategic advantages include its diversified portfolio, defense contract backlog, and technological expertise in autonomous systems. Near-term challenges include supply chain normalization and industrial segment demand softness, but long-term prospects remain solid due to global defense needs and business aviation demand. Management’s focus on innovation and cost discipline positions the company for sustained competitiveness.

Sources

Textron Inc. 10-K (FY 2024), 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