Company Description: Illinois Tool Works Inc. is a diversified manufacturer operates a portfolio of 60 business units that serve industrial and consumer markets globally.
Fair Value: In calculating fair value, I consider the NPV MMA Differential Fair Value along with these four calculations of fair value, see page 2 of the linked PDF for a detailed description:
1. Avg. High Yield Price
2. 20-Year DCF Price
3. Avg. P/E Price
4. Graham Number
ITW is trading at a premium to all four valuations above. The stock is trading at a 43.6% premium to its calculated fair value of $53.42. ITW did not earn any Stars in this section.
Dividend Analytical Data: In this section there are three possible Stars and three key metrics, see page 2 of the linked PDF for a detailed description:
1. Free Cash Flow Payout
2. Debt To Total Capital
3. Key Metrics
4. Dividend Growth Rate
5. Years of Div. Growth
6. Rolling 4-yr Div. > 15%
ITW earned two Stars in this section for 1.) and 2.) above. A Star was earned since the Free Cash Flow payout ratio was less than 60% and there were no negative Free Cash Flows over the last 10 years. The stock earned a Star as a result of its most recent Debt to Total Capital being less than 45%. The company has paid a cash dividend to shareholders every year since 1933 and has increased its dividend payments for 50 consecutive years.
Dividend Income vs. MMA: Why would you assume the equity risk and invest in a dividend stock if you could earn a better return in a much less risky money market account (MMA) or Treasury bond? This section compares the earning ability of this stock with a high yield MMA. Two items are considered in this section, see page 2 of the linked PDF for a detailed description:
1. NPV MMA Diff.
2. Years to > MMA
The NPV MMA Diff. of the $181 is below the $500 target I look for in a stock that has increased dividends as long as ITW has. If ITW grows its dividend at 6.6% per year, it will take 8 years to equal a MMA yielding an estimated 20-year average rate of 3.22%.
Memberships and Peers: ITW is a member of the S&P 500, a Dividend Aristocrat, a member of the Broad Dividend Achievers™ Index and a Dividend Champion. The company's peer group includes: The The Manitowoc Company, Inc. (MTW) with a 0.4% yield, Timken Co. (TKR) with a 1.5% yield and Kaydon Corporation (KDN) with a 2.3% yield.
Conclusion: ITW did not earn any Stars in the Fair Value section, earned two Stars in the Dividend Analytical Data section and did not earn any Stars in the Dividend Income vs. MMA section for a total of two Stars. This quantitatively ranks ITW as a 2-Star Weak stock.
Using my D4L-PreScreen.xls model, I determined the share price would need to decrease to $60.81 before ITW's NPV MMA Differential increased to the $500 minimum that I look for in a stock with 50 years of consecutive dividend increases. At that price the stock would yield 2.6%.
Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $500 NPV MMA Differential, the calculated rate is 8.8%. This dividend growth rate is above below the 6.6% used in this analysis, thus providing no margin of safety. ITW has a risk rating of 1.50 which classifies it as a Low risk stock.
ITW with the precise execution of its 80/20 business model generates above-average returns from growth in its end markets, along with a growth strategy focused on product innovation and acquisitions. In addition, there has been a shift to more centralized operations in a number of operations which should increase efficiencies and lower costs in the future. The company is trying to sell its industrial packaging division. To help offset the earnings dilution from the sale, the company intends to buy back 50,000 shares of stock by the end of 2014. ITW has produced a long-term record of strong earnings and dividend growth.
This stock is one of those that is hard to buy when things are going well. Its low debt level and good free cash flow make it a desirable target for many investors. The stock is currently expensive relative to my calculated fair value price of $53.42. In addition, its yield is below the minimum I am willing to accept, so for now, I will wait on a more opportune time to add to my position.
Disclaimer: Material presented here is for informational purposes only. The above quantitative stock analysis, including the Star rating, is mechanically calculated and is based on historical information. The analysis assumes the stock will perform in the future as it has in the past. This is generally never true. Before buying or selling any stock you should do your own research and reach your own conclusion. See my Disclaimer for more information.
Full Disclosure: At the time of this writing, I was long in ITW (3.0% of my Income Portfolio). See a list of all my dividend growth holdings here.
Related Articles
- Abbvie Inc. (ABBV) Dividend Stock Analysis
- General Dynamics (GD) Dividend Stock Analysis
- Cincinnati Financial Corp. (CINF) Dividend Stock Analysis
- Exxon Mobil Corporation (XOM) Dividend Stock Analysis
- People's United Financial Inc. (PBCT) Dividend Stock Analysis
- Emerson Electric Co. (EMR) Dividend Stock Analysis
- More Stock Analysis
Tags: [ITW] [MTW] [TKR] [KDN]
