Valuation models
price $85.70 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused51.41 – 83.3764.0134% overvaluedDCF · Perpetuity growth · 10y54.82 – 87.2867.6427% overvaluedDCF · EBITDA exit · 5y104.08 – 114.43109.1121% undervaluedDCF · EBITDA exit · 10y95.41 – 113.55104.0418% undervaluedP/E · peers145.99 – 214.00152.5444% undervaluedP/E · own history101.62 – 113.63108.6621% undervaluedPEG—55.3855% overvaluedEV/EBITDA · peers145.96 – 181.48175.2251% undervaluedEV/Revenue · peers157.55 – 219.30164.3948% undervaluedEarnings power value35.40 – 58.4944.7092% overvaluedDividend discount1.02 – 2.491.495652% overvaluedWall St. consensus target—108.0021% belowCost of capital (WACC)—7.73%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
64.01
Textron closed at $85.70 — overvalued by 34% vs model.
51.41the model's range83.37
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
1.49 – 175.22
Wall St. target
108.00 21% below
Above model, 1y
7 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~4% recent)Moderate margins (6% net margin)Highly cyclical earningsStrong FCF yield (6.1%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.