What is Itt Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Itt Inc.'s reported free cash flow gives $134.63 per share. The share price was $206.26 on September 25, 2026, 53% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 4.5% | 10.0% | $72.95 | -65% |
| Base | 9.5% | 9.0% | $134.63 | -35% |
| Bull | 14.5% | 8.0% | $257.61 | +25% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $181.03 | $195.31 | $212.76 | $234.57 | $262.61 |
| 8.0% | $146.32 | $155.58 | $166.52 | $179.65 | $195.70 |
| 9.0% | $121.00 | $127.33 | $134.63 | $143.16 | $153.23 |
| 10.0% | $101.74 | $106.24 | $111.35 | $117.18 | $123.90 |
| 11.0% | $86.63 | $89.93 | $93.62 | $97.77 | $102.47 |
Where the presets come from
Base: years 1 to 5 grow at Itt Inc.'s revenue growth rate over the last 5 fiscal years (9.7% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions