ILLINOIS TOOL WORKS INC (ITW)
General Industrial Machinery & Equipment
Latest Price
$286.95
TTM P/E
26.64
Normalized P/E
28.21
Div Yield
2.21%
Book Value
11.20
P/B Ratio
25.61
Valuation metrics
adjust assumptions →Norm. op. income: $3.8B (median of 7yr)
Tax rate: 22%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$70.84
75% downside
Base FCF: $2.7B (median of recent 5yr)
Growth: -6%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$39.24
86% downside
EPS: $10.49
Target P/E: 28×
Formula: EPS × P/E
P/E Fair Value
$293.72
+2% upside
Institutional Ownership
81.3% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Briar Hall Management LLC | 25.84M | $6.72B | 8.98% | -15.4K | 2026-03-31 |
| BlackRock, Inc. | 23.37M | $6.08B | 8.12% | +1.25M | 2026-03-31 |
| STATE FARM MUTUAL AUTOMOBILE INSURANCE CO | 21.03M | $5.47B | 7.31% | -- | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 17.43M | $4.54B | 6.06% | -- | 2026-03-31 |
| STATE STREET CORP | 12.66M | $3.31B | 4.40% | +64.0K | 2026-03-31 |
| NORTHERN TRUST CORP | 11.20M | $2.92B | 3.89% | -181.6K | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 7.06M | $1.84B | 2.45% | +114.6K | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 6.80M | $1.77B | 2.36% | -- | 2026-03-31 |
| MORGAN STANLEY | 5.40M | $1.41B | 1.88% | +1.33M | 2026-03-31 |
| Capital Research Global Investors | 4.76M | $1.24B | 1.65% | +121.9K | 2026-03-31 |