Intrinsic value of Textron - TXT

Previous Close

$46.13

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$46.13

 
Intrinsic value

$48.56

 
Up/down potential

+5%

 
Rating

hold

 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of TXT stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 12.5

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  2.72
  2.70
  2.93
  3.14
  3.32
  3.49
  3.64
  3.78
  3.90
  4.01
  4.11
  4.20
  4.28
  4.35
  4.42
  4.47
  4.53
  4.57
  4.62
  4.65
  4.69
  4.72
  4.75
  4.77
  4.80
  4.82
  4.83
  4.85
  4.87
  4.88
  4.89
Revenue, $m
  13,788
  14,160
  14,575
  15,032
  15,532
  16,074
  16,660
  17,289
  17,963
  18,683
  19,451
  20,268
  21,135
  22,054
  23,028
  24,058
  25,147
  26,298
  27,512
  28,792
  30,142
  31,565
  33,064
  34,642
  36,304
  38,052
  39,892
  41,827
  43,863
  46,003
  48,253
Variable operating expenses, $m
 
  12,951
  13,324
  13,736
  14,185
  14,673
  15,200
  15,766
  16,372
  17,020
  17,711
  18,234
  19,015
  19,842
  20,718
  21,645
  22,624
  23,659
  24,751
  25,904
  27,118
  28,398
  29,747
  31,167
  32,662
  34,235
  35,890
  37,631
  39,462
  41,388
  43,412
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  12,738
  12,951
  13,324
  13,736
  14,185
  14,673
  15,200
  15,766
  16,372
  17,020
  17,711
  18,234
  19,015
  19,842
  20,718
  21,645
  22,624
  23,659
  24,751
  25,904
  27,118
  28,398
  29,747
  31,167
  32,662
  34,235
  35,890
  37,631
  39,462
  41,388
  43,412
Operating income, $m
  1,050
  1,209
  1,251
  1,297
  1,347
  1,401
  1,460
  1,523
  1,591
  1,663
  1,740
  2,033
  2,120
  2,213
  2,310
  2,414
  2,523
  2,638
  2,760
  2,889
  3,024
  3,167
  3,317
  3,475
  3,642
  3,818
  4,002
  4,196
  4,401
  4,615
  4,841
EBITDA, $m
  1,499
  1,704
  1,754
  1,809
  1,869
  1,934
  2,005
  2,080
  2,161
  2,248
  2,340
  2,439
  2,543
  2,654
  2,771
  2,895
  3,026
  3,164
  3,310
  3,464
  3,627
  3,798
  3,978
  4,168
  4,368
  4,579
  4,800
  5,033
  5,278
  5,535
  5,806
Interest expense (income), $m
  164
  149
  161
  173
  187
  203
  219
  237
  257
  277
  300
  323
  348
  375
  403
  433
  465
  498
  534
  571
  610
  652
  695
  742
  790
  841
  895
  951
  1,011
  1,073
  1,139
Earnings before tax, $m
  876
  1,060
  1,090
  1,124
  1,160
  1,199
  1,241
  1,286
  1,334
  1,386
  1,441
  1,710
  1,772
  1,838
  1,907
  1,981
  2,058
  2,140
  2,227
  2,318
  2,414
  2,515
  2,622
  2,734
  2,852
  2,977
  3,107
  3,245
  3,390
  3,542
  3,702
Tax expense, $m
  33
  286
  294
  303
  313
  324
  335
  347
  360
  374
  389
  462
  478
  496
  515
  535
  556
  578
  601
  626
  652
  679
  708
  738
  770
  804
  839
  876
  915
  956
  999
Net income, $m
  962
  774
  796
  820
  847
  875
  906
  939
  974
  1,012
  1,052
  1,248
  1,294
  1,342
  1,392
  1,446
  1,502
  1,562
  1,625
  1,692
  1,762
  1,836
  1,914
  1,996
  2,082
  2,173
  2,268
  2,369
  2,474
  2,586
  2,702

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  1,298
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  15,358
  14,435
  14,857
  15,324
  15,833
  16,386
  16,982
  17,624
  18,311
  19,045
  19,828
  20,660
  21,544
  22,481
  23,474
  24,524
  25,634
  26,807
  28,044
  29,350
  30,726
  32,176
  33,704
  35,313
  37,007
  38,789
  40,665
  42,638
  44,712
  46,894
  49,188
Adjusted assets (=assets-cash), $m
  14,060
  14,435
  14,857
  15,324
  15,833
  16,386
  16,982
  17,624
  18,311
  19,045
  19,828
  20,660
  21,544
  22,481
  23,474
  24,524
  25,634
  26,807
  28,044
  29,350
  30,726
  32,176
  33,704
  35,313
  37,007
  38,789
  40,665
  42,638
  44,712
  46,894
  49,188
Revenue / Adjusted assets
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
  0.981
Average production assets, $m
  3,312
  3,398
  3,498
  3,608
  3,728
  3,858
  3,998
  4,149
  4,311
  4,484
  4,668
  4,864
  5,072
  5,293
  5,527
  5,774
  6,035
  6,311
  6,603
  6,910
  7,234
  7,576
  7,935
  8,314
  8,713
  9,133
  9,574
  10,039
  10,527
  11,041
  11,581
Working capital, $m
  4,256
  3,413
  3,513
  3,623
  3,743
  3,874
  4,015
  4,167
  4,329
  4,503
  4,688
  4,885
  5,094
  5,315
  5,550
  5,798
  6,061
  6,338
  6,630
  6,939
  7,264
  7,607
  7,968
  8,349
  8,749
  9,171
  9,614
  10,080
  10,571
  11,087
  11,629
Total debt, $m
  3,680
  3,567
  3,851
  4,163
  4,504
  4,874
  5,274
  5,704
  6,164
  6,656
  7,181
  7,738
  8,331
  8,959
  9,624
  10,327
  11,071
  11,857
  12,686
  13,560
  14,482
  15,454
  16,478
  17,556
  18,691
  19,885
  21,141
  22,463
  23,853
  25,315
  26,852
Total liabilities, $m
  9,784
  9,671
  9,955
  10,267
  10,608
  10,978
  11,378
  11,808
  12,268
  12,760
  13,285
  13,842
  14,435
  15,063
  15,728
  16,431
  17,175
  17,961
  18,790
  19,664
  20,586
  21,558
  22,582
  23,660
  24,795
  25,989
  27,245
  28,567
  29,957
  31,419
  32,956
Total equity, $m
  5,574
  4,763
  4,903
  5,057
  5,225
  5,407
  5,604
  5,816
  6,043
  6,285
  6,543
  6,818
  7,110
  7,419
  7,746
  8,093
  8,459
  8,846
  9,255
  9,685
  10,140
  10,618
  11,122
  11,653
  12,212
  12,800
  13,419
  14,070
  14,755
  15,475
  16,232
Total liabilities and equity, $m
  15,358
  14,434
  14,858
  15,324
  15,833
  16,385
  16,982
  17,624
  18,311
  19,045
  19,828
  20,660
  21,545
  22,482
  23,474
  24,524
  25,634
  26,807
  28,045
  29,349
  30,726
  32,176
  33,704
  35,313
  37,007
  38,789
  40,664
  42,637
  44,712
  46,894
  49,188
Debt-to-equity ratio
  0.660
  0.750
  0.790
  0.820
  0.860
  0.900
  0.940
  0.980
  1.020
  1.060
  1.100
  1.140
  1.170
  1.210
  1.240
  1.280
  1.310
  1.340
  1.370
  1.400
  1.430
  1.460
  1.480
  1.510
  1.530
  1.550
  1.580
  1.600
  1.620
  1.640
  1.650
Adjusted equity ratio
  0.304
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330
  0.330

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  962
  774
  796
  820
  847
  875
  906
  939
  974
  1,012
  1,052
  1,248
  1,294
  1,342
  1,392
  1,446
  1,502
  1,562
  1,625
  1,692
  1,762
  1,836
  1,914
  1,996
  2,082
  2,173
  2,268
  2,369
  2,474
  2,586
  2,702
Depreciation, amort., depletion, $m
  449
  495
  503
  512
  522
  533
  544
  557
  571
  585
  600
  405
  423
  441
  461
  481
  503
  526
  550
  576
  603
  631
  661
  693
  726
  761
  798
  837
  877
  920
  965
Funds from operations, $m
  554
  1,268
  1,299
  1,332
  1,368
  1,408
  1,450
  1,496
  1,545
  1,597
  1,652
  1,654
  1,716
  1,783
  1,853
  1,927
  2,005
  2,088
  2,176
  2,268
  2,365
  2,467
  2,575
  2,689
  2,808
  2,934
  3,066
  3,205
  3,352
  3,506
  3,667
Change in working capital, $m
  -458
  90
  100
  110
  120
  131
  141
  152
  162
  174
  185
  197
  209
  222
  235
  248
  262
  277
  293
  309
  325
  343
  361
  380
  400
  421
  443
  466
  491
  516
  542
Cash from operations, $m
  1,012
  1,215
  1,199
  1,222
  1,248
  1,277
  1,309
  1,344
  1,382
  1,423
  1,467
  1,457
  1,507
  1,561
  1,618
  1,679
  1,743
  1,811
  1,883
  1,959
  2,040
  2,124
  2,214
  2,308
  2,408
  2,512
  2,623
  2,739
  2,861
  2,990
  3,125
Maintenance CAPEX, $m
  0
  -276
  -283
  -292
  -301
  -311
  -321
  -333
  -346
  -359
  -374
  -389
  -405
  -423
  -441
  -461
  -481
  -503
  -526
  -550
  -576
  -603
  -631
  -661
  -693
  -726
  -761
  -798
  -837
  -877
  -920
New CAPEX, $m
  -446
  -87
  -100
  -110
  -120
  -130
  -140
  -151
  -162
  -173
  -184
  -196
  -208
  -221
  -234
  -247
  -261
  -276
  -291
  -307
  -324
  -341
  -360
  -379
  -399
  -420
  -442
  -464
  -489
  -514
  -540
Cash from investing activities, $m
  -523
  -363
  -383
  -402
  -421
  -441
  -461
  -484
  -508
  -532
  -558
  -585
  -613
  -644
  -675
  -708
  -742
  -779
  -817
  -857
  -900
  -944
  -991
  -1,040
  -1,092
  -1,146
  -1,203
  -1,262
  -1,326
  -1,391
  -1,460
Free cash flow, $m
  489
  852
  816
  821
  828
  836
  847
  860
  874
  891
  909
  872
  894
  918
  943
  971
  1,000
  1,032
  1,066
  1,102
  1,140
  1,180
  1,223
  1,268
  1,316
  1,367
  1,420
  1,477
  1,536
  1,599
  1,665
Issuance/(repayment) of debt, $m
  68
  250
  283
  312
  341
  370
  400
  430
  460
  492
  524
  558
  592
  628
  665
  704
  744
  786
  829
  875
  922
  972
  1,024
  1,078
  1,135
  1,194
  1,257
  1,322
  1,390
  1,462
  1,537
Issuance/(repurchase) of shares, $m
  -205
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  -146
  250
  283
  312
  341
  370
  400
  430
  460
  492
  524
  558
  592
  628
  665
  704
  744
  786
  829
  875
  922
  972
  1,024
  1,078
  1,135
  1,194
  1,257
  1,322
  1,390
  1,462
  1,537
Total cash flow (excl. dividends), $m
  315
  1,102
  1,099
  1,133
  1,169
  1,207
  1,247
  1,290
  1,335
  1,383
  1,433
  1,430
  1,486
  1,546
  1,608
  1,675
  1,744
  1,818
  1,895
  1,976
  2,062
  2,152
  2,247
  2,346
  2,451
  2,561
  2,677
  2,798
  2,926
  3,061
  3,202
Retained Cash Flow (-), $m
  -610
  -124
  -140
  -154
  -168
  -182
  -197
  -212
  -227
  -242
  -258
  -275
  -292
  -309
  -328
  -347
  -366
  -387
  -408
  -431
  -454
  -479
  -504
  -531
  -559
  -588
  -619
  -651
  -685
  -720
  -757
Prev. year cash balance distribution, $m
 
  935
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  1,913
  960
  979
  1,001
  1,024
  1,050
  1,078
  1,108
  1,140
  1,175
  1,155
  1,194
  1,236
  1,281
  1,328
  1,378
  1,431
  1,486
  1,545
  1,608
  1,673
  1,742
  1,815
  1,892
  1,973
  2,058
  2,147
  2,242
  2,341
  2,445
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  1,834
  879
  852
  824
  794
  762
  728
  693
  655
  616
  549
  510
  470
  430
  390
  350
  311
  274
  238
  204
  173
  145
  119
  96
  77
  60
  46
  35
  26
  18
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

Textron Inc. operates in the aircraft, defense, industrial, and finance businesses worldwide. It operates through five segments: Textron Aviation, Bell, Textron Systems, Industrial, and Finance. The Textron Aviation segment manufactures and sells business jets, turboprop aircraft, piston engine aircraft, and military trainer and defense aircraft; and commercial parts, as well as provides maintenance, inspection, and repair services. The Bell segment provides military and commercial helicopters, tiltrotor aircraft, and related spare parts and services. The Textron Systems segment produces unmanned aircraft systems; smart weapons, airborne and ground-based sensors and surveillance systems, and protection systems; armored vehicles, turrets, and related subsystems, as well as marine craft; test equipment and electronic warfare test, and training solutions; piston aircraft engines; and intelligence software solutions. This segment also designs, develops, manufactures, installs, and maintains full flight simulators, as well as offers training services. The Industrial segment offers blow-molded plastic fuel systems, windshield and headlamp washer systems, catalytic reduction systems, and engine camshafts, as well as plastic bottles and containers; golf cars, off-road utility and light transportation vehicles, aviation ground support equipment, professional turf-maintenance equipment, and turf-care vehicles; and powered equipment, electrical test and measurement instruments, mechanical and hydraulic tools, cable connectors, fiber optic assemblies, underground and aerial transmission and distribution products, and power utility products used in the construction, maintenance, telecommunications, data communications, electrical, utility, and plumbing industries. The Finance segment provides financing to purchase new and pre-owned aircraft and helicopters. Textron Inc. was founded in 1923 and is headquartered in Providence, Rhode Island.

FINANCIAL RATIOS  of  Textron (TXT)

Valuation Ratios
P/E Ratio 13
Price to Sales 0.9
Price to Book 2.2
Price to Tangible Book
Price to Cash Flow 12.3
Price to Free Cash Flow 22
Growth Rates
Sales Growth Rate 2.7%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 6.2%
Cap. Spend. - 3 Yr. Gr. Rate 0.1%
Financial Strength
Quick Ratio 4
Current Ratio 0.1
LT Debt to Equity 59.5%
Total Debt to Equity 66%
Interest Coverage 6
Management Effectiveness
Return On Assets 7.4%
Ret/ On Assets - 3 Yr. Avg. 6.3%
Return On Total Capital 10.8%
Ret/ On T. Cap. - 3 Yr. Avg. 8.9%
Return On Equity 18.3%
Return On Equity - 3 Yr. Avg. 15.7%
Asset Turnover 0.9
Profitability Ratios
Gross Margin 18%
Gross Margin - 3 Yr. Avg. 18%
EBITDA Margin 10.8%
EBITDA Margin - 3 Yr. Avg. 11.4%
Operating Margin 7.6%
Oper. Margin - 3 Yr. Avg. 7.9%
Pre-Tax Margin 6.4%
Pre-Tax Margin - 3 Yr. Avg. 6.6%
Net Profit Margin 7%
Net Profit Margin - 3 Yr. Avg. 5.5%
Effective Tax Rate 3.8%
Eff/ Tax Rate - 3 Yr. Avg. 20.3%
Payout Ratio 2.3%

TXT stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the TXT stock intrinsic value calculation we used $13788 million for the last fiscal year's total revenue generated by Textron. The default revenue input number comes from 2016 income statement of Textron. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our TXT stock valuation model: a) initial revenue growth rate of 2.7% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for TXT is calculated based on our internal credit rating of Textron, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Textron.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of TXT stock the variable cost ratio is equal to 91.5%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for TXT stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 4.5% for Textron.

Corporate tax rate of 27% is the nominal tax rate for Textron. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the TXT stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for TXT are equal to 24%.

Life of production assets of 12 years is the average useful life of capital assets used in Textron operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for TXT is equal to 24.1%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $5574 million for Textron - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 271.696 million for Textron is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Textron at the current share price and the inputted number of shares is $12.5 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
LMT Lockheed Marti 267.32 prem.  prem.
BA Boeing 177.40 prem.  prem.
SPR Spirit AeroSys 52.96 prem.  prem.
GE General Electr 27.48 prem.  prem.
ERJ Embraer ADR 18.45 prem.  prem.

COMPANY NEWS

▶ The New Weapon That Could Make Military Drones Even More Lethal   [May-19-17 07:19AM  The Fiscal Times]
▶ ETFs with exposure to Textron, Inc. : May 15, 2017   [May-15-17 04:48PM  Capital Cube]
▶ Textron Aviation ends the Cessna Citation Mustang   [May-11-17 04:51PM  American City Business Journals]
▶ Textron Surges on Takeover Talk   [04:02PM  TheStreet.com]
▶ ETFs with exposure to Textron, Inc. : May 2, 2017   [May-02-17 04:46PM  Capital Cube]
▶ [$$] Third Point Calls for Honeywell to Spin Off Aerospace Unit   [Apr-28-17 12:58AM  The Wall Street Journal]
▶ [$$] Third Point Calls for Honeywell to Spin Off Aerospace Unit   [Apr-27-17 07:48PM  The Wall Street Journal]
▶ Defense Stock Roundup: TXT, HON, LMT and COL   [Apr-26-17 04:03PM  Zacks]
▶ Textron Declares Quarterly Dividend   [10:20AM  Business Wire]
▶ Textron Takes the Lead in Robotic Warships   [Apr-24-17 10:13AM  Motley Fool]
▶ Why Textron Stock Tumbled After Earnings   [10:03AM  Motley Fool]
▶ 9 Stocks Primecap Management Continues to Buy   [Apr-20-17 04:42PM  GuruFocus.com]
▶ Textron: Stay The Course   [02:52PM  Barrons.com]
▶ Textron meets 1Q profit forecasts   [06:41AM  Associated Press]
▶ Embraer business jet deliveries drop in Q1   [Apr-17-17 12:45PM  American City Business Journals]
▶ Textron, Inc. Value Analysis (NYSE:TXT) : April 12, 2017   [Apr-12-17 01:32PM  Capital Cube]
▶ Would Donald Trump Arm Taiwan With Lockheed Martin's F-35?   [Mar-26-17 10:13AM  at Motley Fool]
▶ New Strong Sell Stocks for March 21st   [Mar-21-17 09:42AM  Zacks]
▶ Textron to Release First Quarter Results on April 19, 2017   [Mar-20-17 10:30AM  Business Wire]
▶ Tender Offer for Arctic Cat Completed   [06:30AM  Business Wire]
▶ William Lyon Homes Set to Join S&P SmallCap 600   [Feb-28-17 05:45PM  PR Newswire]
▶ Textron Declares Quarterly Dividend   [02:07PM  Business Wire]
▶ Better Buy: Polaris Industries Inc. vs. Arctic Cat   [Feb-09-17 12:53PM  at Motley Fool]
▶ Aviation ties Wichita to Super Bowl LI   [Feb-03-17 02:00PM  at bizjournals.com]
▶ What Investors Might Have Missed in the Markets This Week   [Jan-28-17 01:21PM  at Motley Fool]
▶ Textron: Now You Tell Me!   [11:18AM  at Barrons.com]
Stock chart of TXT Financial statements of TXT Annual reports of TXT
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.