Three independent discounted-cash-flow-style models value Illinois Tool Works Inc. every trading day. 0 of 3 currently price ITW above its market price.
| Free Cash Flow model | $137.48 |
| Excess Profit model | $120.84 |
| Residual Earnings model | $58.58 |
| Dividend Discount model | $180.16 |
| Piotroski F-Score | 5 / 9 |
| Return on invested capital | +26.8% |
| Net debt / EBITDA | 1.8× |
| Gross margin | +44.1% |
| Revenue CAGR | +0.2% |
| Cash conversion | 1.0× |
| Dividend yield | +2.6% |
| Buyback yield | +1.8% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open ITW in StockKitty