Linked here’s a detailed quantitative evaluation of Illinois Tool Works Inc. (ITW). Beneath are some highlights from the above linked evaluation:
Firm Description: Illinois Software Works Inc. is a diversified producer that operates a portfolio of 60 enterprise items that serve industrial and shopper markets globally.
Fair Value: In calculating truthful worth, I think about the NPV MMA Differential Honest Worth together with these 4 calculations of truthful worth, see web page 2 of the linked PDF for an in depth description:
1. Avg. Excessive Yield Worth
2. 20-Yr DCF Worth
3. Avg. P/E Worth
4. Graham Quantity
ITW is buying and selling at a premium to all 4 valuations above. Since ITW’s tangible guide worth shouldn’t be significant, a Graham quantity cannot be calculated. When additionally contemplating the NPV MMA Differential, the inventory is buying and selling at a 46.7% premium to its calculated truthful worth of $178.89. ITW didn’t earn any Stars on this part.
Dividend Analytical Data: On this part there are three doable Stars and three key metrics, see web page 2 of the linked PDF for an in depth description:
1. Free Money Circulate Payout
2. Debt To Complete Capital
3. Key Metrics
4. Dividend Development Fee
5. Years of Div. Development
6. Rolling 4-yr Div. > 15%
ITW earned one Star on this part for 1.) above. A Star was earned because the Free Money Circulate payout ratio was lower than 60% and there have been no unfavorable Free Money Flows over the past 10 years. The corporate has paid a money dividend to shareholders yearly since 1933 and has elevated its dividend funds for 60 consecutive years.
Dividend Income vs. MMA: Why would you assume the fairness threat and spend money on a dividend inventory for those who might earn a greater return in a a lot much less dangerous cash market account (MMA) or Treasury bond? This part compares the incomes capability of this inventory with a high yield MMA. Two gadgets are thought of on this part, see web page 2 of the linked PDF for an in depth description:
1. NPV MMA Diff.
2. Years to > MMA
The NPV MMA Diff. of the $60 is under the $500 goal I search for in a inventory that has elevated dividends so long as ITW has. If ITW grows its dividend at 7.0% per 12 months, it should take 11 years to equal a MMA yielding an estimated 20-year common fee of three.75%. The 11 years is greater than the ten years most I wish to see.
Friends: The corporate’s peer group contains: The The Manitowoc Firm, Inc. (MTW) with a 0.0% yield, Timken Co. (TKR) with a 1.6% yield and Freeway Holdings Restricted (HIHO) with a ten.2% yield.
Conclusion: ITW didn’t earn any Stars within the Honest Worth part, earned one Star within the Dividend Analytical Knowledge part and didn’t earn any Stars within the Dividend Revenue vs. MMA part for a complete of 1 Star. This quantitatively ranks ITW as a 1-Star Very Weak inventory.
Utilizing my D4L-PreScreen.xls mannequin, I decided the share worth would want to lower to $193.53 earlier than ITW’s NPV MMA Differential elevated to the $500 minimal that I search for in a inventory with 60 years of consecutive dividend will increase. At that worth the inventory would yield 2.8%.
Resetting the D4L-PreScreen.xls mannequin and fixing for the dividend progress fee wanted to generate the goal $500 NPV MMA Differential, the calculated fee is 9.9%. This dividend progress fee is larger than the 7.0% used on this evaluation, thus offering no margin of security. ITW has a risk rating of 1.75 which classifies it as a Medium threat inventory.
ITW has a historical past of producing above-average returns from progress in its finish markets, together with a progress technique targeted on product innovation and acquisitions. The corporate follows a constant coverage of returning worth to its shareholders by way of dividends and share buybacks.
The corporate’s debt to complete capital of 73% (down from 74%), is above my most popular most of 45%. Its free money circulation payout is 58% (down from 80%), is under my 60% most. The inventory is at the moment buying and selling at a premium to my calculated truthful worth worth of $178.89. As well as, its present yield is under my minimal so, for now, I’ll wait earlier than including to my place.
Disclaimer: Materials offered right here is for informational functions solely. The above quantitative inventory evaluation, together with the Star score, is mechanically calculated and is predicated on historic data. The evaluation assumes the inventory will carry out sooner or later because it has up to now. That is usually by no means true. Earlier than shopping for or promoting any inventory you ought to do your individual analysis and attain your individual conclusion. See my Disclaimer for extra data.
Full Disclosure: On the time of this writing, I used to be lengthy in ITW (4.7% of my Dividend Development Shares Portfolio).
Associated Articles:
– Procter & Gamble (PG) Dividend Stock Analysis
