Valuation Textron Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-13 pm EDT			5-day change	1st Jan Change
87.70 ^USD	+0.89%		+2.32%	+9.05%

Sep. 05	Transcript : Textron Inc. Presents at Gabelli Funds 30th Annual Aerospace & Defense Symposium, Sep-05-2024 09:30 AM
Aug. 08	TRU Simulation Delivers Cessna Citation Longitude Full-Flight Simulator to Flightsafety International	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	10,155	11,087	17,010	14,781	15,763	16,432	-	-
Change	-	9.17%	53.43%	-13.11%	6.64%	4.24%	-	-
Enterprise Value (EV) ¹	12,098	12,648	18,273	16,000	17,168	18,349	18,367	18,337
Change	-	4.54%	44.48%	-12.44%	7.3%	6.88%	0.1%	-0.16%
P/E ratio	12.7x	35.9x	23.4x	17.7x	17.6x	16.1x	13.8x	12.3x
PBR	1.84x	1.88x	2.46x	2.05x	2.22x	2.35x	2.18x	2.03x
PEG	-	-0.6x	0x	0.8x	1.3x	0.8x	0.8x	1x
Capitalization / Revenue	0.75x	0.95x	1.37x	1.15x	1.15x	1.13x	1.07x	1.04x
EV / Revenue	0.89x	1.09x	1.48x	1.24x	1.25x	1.26x	1.2x	1.16x
EV / EBITDA	7.68x	12.4x	13.1x	10.6x	10.9x	10.7x	9.73x	9.22x
EV / EBIT	10.4x	20.1x	18.2x	14.4x	14.5x	14.4x	12.6x	12x
EV / FCF	19.5x	28x	16.7x	14.5x	19.8x	20.7x	17.9x	16.5x
FCF Yield	5.13%	3.57%	5.99%	6.92%	5.06%	4.83%	5.57%	6.06%
Dividend per Share ²	0.08	0.08	0.08	0.08	0.08	0.0802	0.0825	0.0971
Rate of return	0.18%	0.17%	0.1%	0.11%	0.1%	0.09%	0.09%	0.11%
EPS ²	3.5	1.35	3.293	4.01	4.57	5.457	6.362	7.11
Distribution rate	2.29%	5.93%	2.43%	2%	1.75%	1.47%	1.3%	1.37%
Net sales ¹	13,630	11,651	12,382	12,869	13,683	14,509	15,368	15,862
EBITDA ¹	1,576	1,020	1,395	1,507	1,579	1,720	1,887	1,990
EBIT ¹	1,160	629	1,005	1,110	1,184	1,274	1,453	1,527
Net income ¹	815	309	746	861	921	1,051	1,172	1,243
Net Debt ¹	1,943	1,561	1,263	1,219	1,405	1,918	1,936	1,905
Reference price ²	44.49	48.44	77.17	70.80	80.42	87.70	87.70	87.70
Nbr of stocks (in thousands)	228,263	228,875	220,425	208,771	196,005	187,363	-	-
Announcement Date	1/29/20	1/27/21	1/27/22	1/25/23	1/24/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
TEXTRON INC.	16.07x	1.26x	10.67x	+0.09%	16.43B
LOCKHEED MARTIN CORPORATION	21.56x	2.14x	15.59x	+2.25%	136B
AIRBUS SE	25.11x	1.32x	11.44x	+1.64%	115B
BOEING	-70.09x	1.87x	67.32x	-.--%	96.6B
DASSAULT AVIATION	16.75x	1.09x	9.72x	+1.95%	16.55B
EMBRAER S.A.	17.51x	1.23x	11.14x	-.--%	6.87B
AVICOPTER PLC	36.99x	-	-	+0.56%	4.1B
JOBY AVIATION, INC.	-7.59x	7048.23x	-6.47x	-.--%	3.89B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	7.65x	-0.02x	-0.22x	+3.73%	3.14B
Average	7.11x	882.14x	14.90x	+1.13%	44.22B
Weighted average by Cap.	-0.40x	71.29x	26.19x	+1.36%