An independent two-stage DCF analysis by a frontier AI model.
" data-astro-cid-6iemhbu4> ITW's top line grows slowly, roughly 1-3% organically. However, its decentralized operating model and 80/20 front-to-back philosophy consistently drive margin improvements. A 5% FCF growth rate strikes a balance between sluggish industrial end-markets and ITW's operational excellence.
" data-astro-cid-6iemhbu4> ITW's top line grows slowly, roughly 1-3% organically. However, its decentralized operating model and 80/20 front-to-back philosophy consistently drive margin improvements. A 5% FCF growth rate strikes a balance between sluggish industrial end-markets and ITW's operational excellence.
" data-astro-cid-6iemhbu4> ITW's top line grows slowly, roughly 1-3% organically. However, its decentralized operating model and 80/20 front-to-back philosophy consistently drive margin improvements. A 5% FCF growth rate strikes a balance between sluggish industrial end-markets and ITW's operational excellence.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 7.5% | 8.0% | 8.5% | 9.0% | 9.5% |
|---|---|---|---|---|---|
| 7.5% | $16.00 | $16.00 | $16.00 | $16.00 | $16.00 |
| 8.0% | $16.00 | $16.00 | $16.00 | $16.00 | $16.00 |
| 8.5% | $16.00 | $16.00 | $16.00 | $16.00 | $16.00 |
| 9.0% | $16.00 | $16.00 | $16.00 | $16.00 | $16.00 |
| 9.5% | $16.00 | $16.00 | $16.00 | $16.00 | $16.00 |
■ Undervalued vs current price ■ Overvalued vs current price
Westmount Research. "Illinois Tool Works (ITW) Intrinsic Value: A DCF Analysis." westmountfundamentals.com, March 18, 2026.
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.