Company Valuation: ITT Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,747 6,707 9,796 11,646 14,929 17,377 - -
Change - -23.33% 46.06% 18.88% 28.19% 16.4% - -
Enterprise Value (EV) 1 8,298 6,597 9,495 11,425 13,969 20,631 20,143 19,588
Change - -20.5% 43.93% 20.33% 22.27% 47.7% -2.37% -2.75%
P/E 27.9x 18.5x 24.1x 22.7x 28.4x 42.5x 26.3x 22.4x
PBR 3.93x 2.98x 3.87x 4.22x 3.65x 3.52x 3.13x 2.81x
PEG - 0.9x 1.8x 0.8x -9.42x -1.7x 0.4x 1.3x
Capitalization / Revenue 3.16x 2.24x 2.98x 3.21x 3.79x 3.15x 2.89x 2.74x
EV / Revenue 3x 2.21x 2.89x 3.15x 3.55x 3.74x 3.35x 3.09x
EV / EBITDA 14.9x 11.4x 14.3x 14.6x 16.2x 15.9x 13.7x 12x
EV / EBIT 18.7x 13.9x 17.1x 17.8x 19.5x 18.2x 15.5x 13.9x
EV / FCF -85.7x 38x 22.1x 26x 25.2x 36.2x 28.5x 22.5x
FCF Yield -1.17% 2.63% 4.53% 3.84% 3.98% 2.76% 3.51% 4.45%
Dividend per Share 2 0.88 1.082 1.16 1.276 1.404 1.532 1.625 1.716
Rate of return 0.86% 1.33% 0.97% 0.89% 0.81% 0.79% 0.84% 0.88%
EPS 2 3.66 4.38 4.96 6.3 6.11 4.573 7.387 8.69
Distribution rate 24% 24.7% 23.4% 20.3% 23% 33.5% 22% 19.7%
Net sales 1 2,765 2,988 3,283 3,631 3,938 5,520 6,015 6,336
EBITDA 1 555.7 581.2 663.8 780 860.3 1,300 1,470 1,628
EBIT 1 442.6 473.8 554.6 642.7 717.1 1,133 1,301 1,412
Net income 1 316.3 367 410.5 518.3 488 399.2 608.8 666.5
Net Debt 1 -449.9 -110.2 -301.5 -220.9 -960.1 3,254 2,766 2,211
Reference price 2 102.19 81.10 119.32 142.88 173.51 194.37 194.37 194.37
Nbr of stocks (in thousands) 85,600 82,700 82,100 81,507 86,040 89,403 - -
Announcement Date 2/9/22 2/9/23 2/8/24 2/6/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
42.51x3.74x15.87x0.79% 17.38B
29.09x5.2x18.97x0.9% 114B
30.89x4.85x18.34x1.73% 88.09B
28.88x3.3x19.06x0.72% 63.24B
40.57x6.34x27.94x1.88% 59.14B
39.38x7.98x23.34x-.--% 57.22B
24.21x4.65x16.02x2.47% 34.09B
30.15x3.98x15.02x0.11% 29.31B
22.66x3.28x14.15x1.03% 27.42B
20.3x2.48x10.65x1.84% 21.39B
Average 30.86x 4.58x 17.94x 1.15% 51.09B
Weighted average by Cap. 31.33x 4.97x 19.27x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ITT Inc.

Historical PBR trend

Valuation ratios - PBR - ITT Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ITT Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ITT Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - ITT Inc.