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 17,746 - -
Change - -23.33% 46.06% 18.88% 28.19% 18.87% - -
Enterprise Value (EV) 1 8,298 6,597 9,495 11,425 13,969 21,001 20,512 19,957
Change - -20.5% 43.93% 20.33% 22.27% 50.34% -2.33% -2.7%
P/E 27.9x 18.5x 24.1x 22.7x 28.4x 43.4x 26.9x 22.8x
PBR 3.93x 2.98x 3.87x 4.22x 3.65x 3.6x 3.2x 2.87x
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 3.21x 2.95x 2.8x
EV / Revenue 3x 2.21x 2.89x 3.15x 3.55x 3.8x 3.41x 3.15x
EV / EBITDA 14.9x 11.4x 14.3x 14.6x 16.2x 16.2x 14x 12.3x
EV / EBIT 18.7x 13.9x 17.1x 17.8x 19.5x 18.5x 15.8x 14.1x
EV / FCF -85.7x 38x 22.1x 26x 25.2x 36.9x 29x 22.9x
FCF Yield -1.17% 2.63% 4.53% 3.84% 3.98% 2.71% 3.45% 4.37%
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% 0.77% 0.82% 0.86%
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 81.10 119.32 142.88 173.51 198.50 198.50 198.50
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
43.41x3.8x16.16x0.77% 17.75B
29.07x5.17x18.9x0.9% 113B
30.41x4.77x18.18x1.76% 87.62B
29.24x3.34x19.29x0.71% 64.02B
40.79x6.38x28.11x1.88% 59.56B
35.99x7.28x21.32x-.--% 52.3B
23.73x4.55x15.65x2.52% 33.49B
21.34x1.83x13.16x2.2% 31.05B
22.79x4.16x15.7x0.1% 30.74B
22.87x3.31x14.25x1.02% 27.63B
Average 29.96x 4.46x 18.07x 1.19% 51.76B
Weighted average by Cap. 30.34x 4.78x 19.04x 1.18%

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.