Discounted Cash Flow
ITT Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.4b | $186.1m | $-48.6m | 7.7% | $2.09 |
| 2017 | $2.6b (7.5%) | $113.5m (-39.0%) | $-2.4m (95.1%) | 4.4% (-43.3%) | $1.29 (-38.3%) |
| 2018 | $2.7b (6.2%) | $333.7m (194.0%) | $-4.2m (-75.0%) | 12.2% (176.9%) | $3.81 (195.3%) |
| 2019 | $2.8b (3.7%) | $325.1m (-2.6%) | $-90.5m (-2054.8%) | 11.4% (-6.0%) | $3.71 (-2.6%) |
| 2020 | $2.5b (-12.9%) | $72.5m (-77.7%) | $-62.7m (30.7%) | 2.9% (-74.4%) | $0.84 (-77.4%) |
| 2021 | $2.8b (11.6%) | $316.3m (336.3%) | $-87.6m (-39.7%) | 11.4% (291.0%) | $3.68 (338.1%) |
| 2022 | $3.0b (8.1%) | $367.0m (16.0%) | $-103.8m (-18.5%) | 12.3% (7.4%) | $4.40 (19.6%) |
| 2023 | $3.3b (9.9%) | $410.5m (11.9%) | $-107.9m (-3.9%) | 12.5% (1.8%) | $4.99 (13.4%) |
| 2024 | $3.6b (10.6%) | $518.3m (26.3%) | $-124.4m (-15.3%) | 14.3% (14.2%) | $6.34 (27.1%) |
| 2025 | $3.9b (8.5%) | $488.0m (-5.8%) | $-121.8m (2.1%) | 12.4% (-13.2%) | $6.15 (-3.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.