Valuation Illinois Tool Works Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 01:19:45 2026-01-13 pm EST			5-day change	1st Jan Change
255.26 ^USD	+0.28%		+0.58%	+3.79%

Dec. 17	North American Morning Briefing : Stock Futures, Oil Rise After Venezuela Blockade -2-	DJ
Dec. 16	Goldman Sachs Downgrades Illinois Tool Works to Sell From Neutral, Adjusts PT to $230 From $258	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	64,532	77,466	67,673	78,814	74,876	73,842	73,842	-
Change	-	20.04%	-12.64%	16.46%	-5%	-1.38%	0%	-
Enterprise Value (EV) ¹	70,090	83,626	74,728	85,913	81,791	81,473	81,587	81,677
Change	-	19.31%	-10.64%	14.97%	-4.8%	-0.39%	0.14%	0.11%
P/E ratio	30.8x	29x	22.5x	26.9x	21.7x	24.3x	22.5x	20.9x
PBR	20.3x	21.3x	22.1x	26.3x	22.7x	23.7x	23.6x	26x
PEG	-	1x	1.5x	-87.6x	1.1x	-2.3x	2.77x	2.73x
Capitalization / Revenue	5.13x	5.36x	4.25x	4.89x	4.71x	4.61x	4.46x	4.31x
EV / Revenue	5.57x	5.79x	4.69x	5.33x	5.14x	5.08x	4.92x	4.76x
EV / EBITDA	21.2x	21.5x	17.8x	19.4x	17.5x	17.6x	16.7x	15.9x
EV / EBIT	24.3x	24.1x	19.7x	21.3x	19.2x	19.3x	18.3x	17.4x
EV / FCF	27.3x	37x	38.6x	27.9x	28.8x	27.6x	25.4x	23.2x
FCF Yield	3.67%	2.7%	2.59%	3.59%	3.48%	3.63%	3.93%	4.32%
Dividend per Share ²	4.42	4.72	5.06	5.42	5.8	6.115	6.507	6.952
Rate of return	2.17%	1.91%	2.3%	2.07%	2.29%	2.4%	2.56%	2.73%
EPS ²	6.63	8.51	9.77	9.74	11.71	10.46	11.3	12.17
Distribution rate	66.7%	55.5%	51.8%	55.6%	49.5%	58.5%	57.6%	57.1%
Net sales ¹	12,574	14,455	15,932	16,107	15,898	16,022	16,567	17,142
EBITDA ¹	3,309	3,887	4,200	4,435	4,666	4,621	4,885	5,135
EBIT ¹	2,882	3,477	3,790	4,040	4,264	4,226	4,468	4,695
Net income ¹	2,109	2,694	3,034	2,957	3,488	3,056	3,243	3,427
Net Debt ¹	5,558	6,160	7,055	7,099	6,915	7,631	7,745	7,835
Reference price ²	203.88	246.80	220.30	261.94	253.56	254.54	254.54	254.54
Nbr of stocks (in thousands)	316,520	313,881	307,186	300,886	295,300	290,100	290,100	-
Announcement Date	2/5/21	2/3/22	2/2/23	2/1/24	2/5/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ILLINOIS TOOL WORKS INC.	24.34x	5.08x	17.63x	2.4%	73.84B
BERKSHIRE HATHAWAY INC.	23.86x	-	-	-.--%	1,076B
HITACHI, LTD.	28.78x	2.24x	14.56x	0.94%	147B
HONEYWELL INTERNATIONAL INC.	22.67x	4.05x	15.83x	2.21%	132B
MITSUBISHI HEAVY INDUSTRIES, LTD.	53.48x	2.96x	25.77x	0.59%	90.69B
3M COMPANY	24.54x	3.96x	14.01x	1.75%	89.21B
MITSUBISHI ELECTRIC CORPORATION	26.3x	1.61x	13.48x	1.17%	61.29B
JARDINE MATHESON HOLDINGS LIMITED	14.22x	0.87x	5.47x	3.11%	21.85B
DSM-FIRMENICH	24.06x	1.58x	8.73x	3.7%	20.17B
Average	26.92x	2.79x	14.43x	1.76%	190.21B
Weighted average by Cap.	25.78x	3.16x	16.10x	0.6%