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 18,268 - -
Change - -23.33% 46.06% 18.88% 28.19% 22.37% - -
Enterprise Value (EV) 1 8,298 6,597 9,495 11,425 13,969 21,729 21,187 20,623
Change - -20.5% 43.93% 20.33% 22.27% 55.55% -2.49% -2.66%
P/E 27.9x 18.5x 24.1x 22.7x 28.4x 45.2x 27.6x 23.3x
PBR 3.93x 2.98x 3.87x 4.22x 3.65x 3.7x 3.29x 2.95x
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 3.31x 3.04x 2.88x
EV / Revenue 3x 2.21x 2.89x 3.15x 3.55x 3.94x 3.52x 3.25x
EV / EBITDA 14.9x 11.4x 14.3x 14.6x 16.2x 17x 14.7x 13.1x
EV / EBIT 18.7x 13.9x 17.1x 17.8x 19.5x 19.2x 16.3x 14.5x
EV / FCF -85.7x 38x 22.1x 26x 25.2x 38.2x 30x 23.6x
FCF Yield -1.17% 2.63% 4.53% 3.84% 3.98% 2.62% 3.34% 4.23%
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% 0.75% 0.8% 0.84%
EPS 2 3.66 4.38 4.96 6.3 6.11 4.518 7.404 8.78
Distribution rate 24% 24.7% 23.4% 20.3% 23% 33.9% 22% 19.5%
Net sales 1 2,765 2,988 3,283 3,631 3,938 5,520 6,018 6,344
EBITDA 1 555.7 581.2 663.8 780 860.3 1,280 1,444 1,575
EBIT 1 442.6 473.8 554.6 642.7 717.1 1,133 1,302 1,418
Net income 1 316.3 367 410.5 518.3 488 427.8 664.2 815.7
Net Debt 1 -449.9 -110.2 -301.5 -220.9 -960.1 3,461 2,920 2,356
Reference price 2 102.19 81.10 119.32 142.88 173.51 204.33 204.33 204.33
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.($)
45.22x3.94x16.97x0.75% 18.27B
30.81x5.27x19.16x0.85% 121B
26.82x4.93x17.28x2.24% 35.46B
21.61x1.85x13.33x2.17% 31.42B
30.13x4.02x15.19x0.11% 29.63B
19.55x3.3x10.63x1.58% 27.05B
21.3x3.09x13.33x1.1% 25.98B
23.03x2.82x12.15x1.64% 24.68B
90.47x34.14x74.44x0.42% 23.57B
25.88x3.25x15.9x1.75% 24.01B
Average 33.48x 6.66x 20.84x 1.26% 36.14B
Weighted average by Cap. 31.80x 6.05x 19.89x 1.19%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield