/
DCF Valuation
Base-case fair value
$184.29
Intrinsic $245.73 · 25% MOS
Current price: $196.81
Base-case summary
Our base-case DCF for Itt Inc. (ITT) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 29.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $485M in trailing free cash flow, this produces an intrinsic value of $245.73 per share. A 25% safety margin gives a fair value of $184.29, suggesting the stock is currently 6% overvalued against the $196.81 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$485M
Cash & equivalents
$601M
Total debt
$3.5B
Shares outstanding
88M