Discounted Cash Flow (DCF) Analysis Levered

ITT Inc. (ITT)

$83.275

+4.79 (+6.10%)

All numbers are in Millions, Currency in USD

Stock DCF: 36.42 | 83.275 | overvalue

Free Cash Flow

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	2,745.10	2,846.40	2,477.80	2,765	2,987.70	3,065.27	3,144.86	3,226.51	3,310.29	3,396.24
Revenue (%)
Operating Cash Flow	367.60	358.60	436.90	-7.60	277.80	322.74	331.12	339.72	348.54	357.59
Operating Cash Flow (%)
Capital Expenditure	-95.50	-91.40	-63.70	-88.40	-103.90	-97.69	-100.23	-102.83	-105.50	-108.24
Capital Expenditure (%)
Free Cash Flow	272.10	267.20	373.20	-96	173.90	225.05	230.89	236.89	243.04	249.35

Weighted Average Cost Of Capital

Share price	$ 83.275
Beta	1.417
Diluted Shares Outstanding	83.70
Cost of Debt
Tax Rate	20.53
After-tax Cost of Debt	1.13%
Risk-Free Rate
Market Risk Premium
Cost of Equity	10.373
Total Debt	451
Total Equity	6,970.12
Total Capital	7,421.12
Debt Weighting	6.08
Equity Weighting	93.92
Wacc

Build Up Free Cash Flow

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	2,745.10	2,846.40	2,477.80	2,765	2,987.70	3,065.27	3,144.86	3,226.51	3,310.29	3,396.24
Operating Cash Flow	367.60	358.60	436.90	-7.60	277.80	322.74	331.12	339.72	348.54	357.59
Capital Expenditure	-95.50	-91.40	-63.70	-88.40	-103.90	-97.69	-100.23	-102.83	-105.50	-108.24
Free Cash Flow	272.10	267.20	373.20	-96	173.90	225.05	230.89	236.89	243.04	249.35
WACC
PV LFCF						128.36	119.93	112.05	104.69	97.81
SUM PV LFCF										898.66

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	9.81
Free cash flow (t + 1)	254.34
Terminal Value	3,256.56
Present Value of Terminal Value	2,039.62

Intrinsic Value

Enterprise Value	2,938.28
Net Debt	-110.20
Equity Value	3,048.48
Shares Outstanding	83.70
Equity Value Per Share	36.42