Stock Analysis on Net

Illinois Tool Works Inc. (NYSE:ITW)

This company has been moved to the archive! The financial data has not been updated since February 11, 2022.

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Illinois Tool Works Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income 2,694 2,109 2,521 2,563 1,687
Add: Income tax expense 632 595 767 831 1,583
Earnings before tax (EBT) 3,326 2,704 3,288 3,394 3,270
Add: Interest expense 202 206 221 257 260
Earnings before interest and tax (EBIT) 3,528 2,910 3,509 3,651 3,530
Add: Depreciation 277 273 267 272 256
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,805 3,183 3,776 3,923 3,786

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Illinois Tool Works Inc. EBITDA decreased from 2019 to 2020 but then increased from 2020 to 2021 exceeding 2019 level.

Enterprise Value to EBITDA Ratio, Current

Illinois Tool Works Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 74,291
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,805
Valuation Ratio
EV/EBITDA 19.52
Benchmarks
EV/EBITDA, Competitors1
Boeing Co. 54.71
Caterpillar Inc. 13.64
Eaton Corp. plc 30.41
GE Aerospace 14.35
Honeywell International Inc. 17.62
Lockheed Martin Corp. 13.67
RTX Corp. 20.35
EV/EBITDA, Sector
Capital Goods 25.95
EV/EBITDA, Industry
Industrials 19.16

Based on: 10-K (reporting date: 2021-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Illinois Tool Works Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 74,291 69,202 65,683 53,197 61,033
Earnings before interest, tax, depreciation and amortization (EBITDA)2 3,805 3,183 3,776 3,923 3,786
Valuation Ratio
EV/EBITDA3 19.52 21.74 17.39 13.56 16.12
Benchmarks
EV/EBITDA, Competitors4
Boeing Co. 284.02
Caterpillar Inc. 12.43 19.87 9.66
Eaton Corp. plc 17.06 22.11 12.86
GE Aerospace 95.57 9.35 13.66
Honeywell International Inc. 15.57 20.21 14.95
Lockheed Martin Corp. 11.97 9.97 14.86
RTX Corp. 15.48 41.71 12.60
EV/EBITDA, Sector
Capital Goods 19.87 25.02 16.22
EV/EBITDA, Industry
Industrials 16.21 26.87 17.56

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 See details »

2 See details »

3 2021 Calculation
EV/EBITDA = EV ÷ EBITDA
= 74,291 ÷ 3,805 = 19.52

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Illinois Tool Works Inc. EV/EBITDA ratio increased from 2019 to 2020 but then slightly decreased from 2020 to 2021 not reaching 2019 level.