US · TXT
Textron Inc.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Providence, RI 02903
- Website
- textron.com
Price · as of 2026-01-03
$94.72
Market cap 17.18B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | $40.27 | -57.49% |
| Graham-Dodd Method(GD) | $54.78 | -42.17% |
| Graham Formula(GF) | $80.64 | -14.87% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2012 | $14.59 | $35.51 | |||
| 2013 | $17.31 | $12.66 | |||
| 2014 | $17.77 | $47.93 | |||
| 2015 | $21.90 | $12.88 | |||
| 2016 | $29.38 | $38.47 | |||
| 2017 | $17.16 | $12.91 | |||
| 2018 | $34.63 | $31.85 | |||
| 2019 | $31.33 | $20.86 | |||
| 2020 | |||||
| 2021 | $21.92 | $0.00 | |||
| 2022 | $37.46 | $48.36 | |||
| 2023 | $44.94 | $65.13 | |||
| 2024 | $46.33 | $36.12 | |||
| 2025 | |||||
| 2026 | $100.68 | $0.00 | $54.78 | $80.64 |
AI valuation
Our deep-learning model estimates Textron Inc.'s (TXT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $94.72
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$40.27
-57.49% upside
Graham-Dodd
$54.78
-42.17% upside
Graham Formula
$80.64
-14.87% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TXT | Textron Inc. | $94.72 | 17.18B | — | -57% | -42% | -15% | 11.31 | 2.30 | 1.23 | 11.99 | — | 3.27 | 16.91% | 8.44% | 6.22% | — | — | — | 0.45 | 12.88 | 5.94 | 2.33 | 0.97 | — | — | — | 4.87% | 1.07 | — | 0.10% | 1.20% | 6.04% | 15.81 | 22.33 | 1.33 | 2.94 |
| ALLE | Allegion plc | $161.15 | 13.88B | -10% | -49% | -95% | -27% | 21.68 | 6.75 | 3.43 | 16.05 | 238.50 | -20.81 | 45.20% | 21.13% | 15.83% | 36.08% | 20.18% | 13.26% | 1.10 | 8.51 | 1.84 | 1.09 | 1.94 | 909.00% | 782.00% | 1764.00% | 4.91% | 1.04 | 19.21% | 1.26% | 27.20% | 1.83% | 18.48 | 23.16 | 3.90 | 4.72 |
| AVY | Avery Dennison Corporatio… | $196.35 | 15.18B | -13% | -57% | — | -58% | 21.93 | 6.73 | 1.70 | 14.29 | 3829.70 | -17.59 | 28.75% | 12.47% | 7.77% | 30.21% | 15.11% | 8.00% | 1.66 | 8.15 | 1.13 | 0.64 | 2.71 | 57.00% | 114.00% | -241.00% | 4.72% | 0.33 | 13.11% | 1.91% | 41.90% | 5.70% | 16.87 | 26.14 | 2.10 | 3.74 |
| CSL | Carlisle Companies Incorp… | $394.77 | 16.5B | -12% | -55% | -93% | -63% | 22.69 | 9.39 | 3.36 | 15.22 | — | -14.42 | 35.71% | 19.92% | 14.76% | 34.88% | 21.54% | 12.30% | 1.60 | 12.74 | 3.09 | 2.32 | 1.45 | -3864.00% | 33.00% | 262.00% | 5.76% | 1.50 | 26.72% | 1.07% | 24.40% | 8.79% | 18.62 | 19.19 | 3.71 | 5.53 |
| ERJ | Embraer S.A. | $64.52 | 11.85B | -17% | +318% | -59% | -15% | 26.40 | 3.04 | 1.46 | 9.63 | 22.34 | 16.35 | 18.03% | 10.44% | 5.51% | 12.10% | 11.98% | 3.14% | 0.85 | 3.14 | 1.47 | 0.75 | 1.03 | 11818.00% | 2138.00% | 11751.00% | 4.33% | 0.20 | 11.42% | 0.00% | 0.00% | 3.35% | 14.62 | 24.10 | 1.53 | 1.60 |
| HII | Huntington Ingalls Indust… | $444.52 | 17.44B | -36% | -57% | -87% | -45% | 29.47 | 3.51 | 1.43 | 16.68 | 287.73 | 10.31 | 12.70% | 4.87% | 4.85% | 12.42% | 6.45% | 4.86% | 0.62 | 5.79 | 1.13 | 1.04 | 1.96 | 1024.00% | 823.00% | 295385.00% | 4.45% | 0.39 | 10.81% | 1.19% | 35.20% | 2.34% | 33.23 | 25.45 | 1.62 | 3.17 |
| KTOS | Kratos Defense & Security… | $86.18 | 14.68B | -25% | -41% | -90% | -96% | 710.30 | 7.83 | 11.60 | 146.87 | 3906.63 | 11.60 | 22.15% | 2.06% | 1.63% | 1.31% | 1.23% | 1.00% | 0.09 | 2.64 | 4.06 | 3.27 | -3.67 | 1818.00% | 1853.00% | 151647.00% | -0.88% | -0.14 | -9.41% | 0.00% | 0.00% | 2.14% | 550.38 | -110.96 | 11.32 | 20.59 |
| LTM | LATAM Airlines Group S.A. | $56.16 | 16.18B | -2% | +99% | — | +66% | 10.48 | 11.37 | 1.07 | 6.48 | 18.63 | 70.96 | 29.16% | 16.37% | 10.23% | 141.14% | 32.17% | 8.88% | 6.01 | 3.24 | 0.60 | 0.51 | 1.81 | 5625.00% | 1116.00% | -1181.00% | 9.72% | 0.45 | 22.65% | 3.96% | 41.50% | 7.78% | 9.09 | 14.27 | 1.49 | 1.78 |
| MAS | Masco Corporation | $71.62 | 14.58B | -6% | -61% | — | -74% | 18.01 | -78.43 | 1.93 | 12.56 | 677.18 | -14.39 | 35.53% | 16.82% | 10.71% | -347.64% | 39.22% | 15.86% | -18.47 | 12.59 | 1.81 | 1.06 | 2.02 | 266.00% | -340.00% | -452.00% | 5.94% | 0.65 | 35.33% | 1.79% | 32.20% | 5.70% | 13.66 | 20.07 | 2.30 | 4.08 |
| WSO | Watsco, Inc. | $417.33 | 16.97B | -19% | -61% | — | -89% | 33.55 | 5.60 | 2.15 | 21.26 | — | 8.15 | 28.05% | 9.57% | 6.87% | 17.07% | 21.26% | 10.38% | 0.29 | — | 4.12 | 2.13 | 0.52 | -789.00% | -498.00% | -2793.00% | 3.44% | 0.79 | 20.64% | 3.04% | 102.10% | 3.04% | 22.61 | 29.24 | 2.16 | 10.60 |
| WWD | Woodward, Inc. | $386.76 | 23.2B | -54% | +15% | -87% | -71% | 40.85 | 7.04 | 5.06 | 27.12 | 208.05 | 13.83 | 26.81% | 14.33% | 12.39% | 18.64% | 15.07% | 9.83% | 0.28 | 11.19 | 2.08 | 1.28 | 0.58 | 1963.00% | 730.00% | -71.00% | 1.88% | 0.52 | 11.84% | 0.36% | 14.70% | 2.52% | 36.10 | 54.22 | 5.17 | 7.73 |
About Textron Inc.
Textron Inc. operates in the aircraft, defense, industrial, and finance businesses. The company's Textron Aviation segment manufactures, sells, and services business jets, turboprop and piston engine aircraft, and military trainer and defense aircraft; and offers maintenance, inspection, and repair services, as well as sells commercial parts. Its Bell segment supplies military and commercial helicopters, tiltrotor aircrafts, and related spare parts and services. The company's Textron Systems segment offers unmanned aircraft systems, electronic systems and solutions, advanced marine crafts, piston aircraft engines, live military air-to-air and air-to-ship training, weapons and related components, and armored and specialty vehicles. Its Industrial segment offers blow-molded plastic fuel systems, including conventional plastic fuel tanks and pressurized fuel tanks for hybrid vehicle applications, clear-vision systems, and plastic tanks for catalytic reduction systems primarily to automobile original equipment manufacturers; and golf cars, off-road utility vehicles, recreational side-by-side and all-terrain vehicles, snowmobiles, light transportation vehicles, aviation ground support equipment, professional turf-maintenance equipment, and turf-care vehicles to golf courses and resorts, government agencies and municipalities, consumers, outdoor enthusiasts, and commercial and industrial users. The company's Finance segment provides financing services to purchase new and pre-owned aircraft and bell helicopters. It serves in the United States, Europe, Asia, Australia, and internationally. Textron Inc. was founded in 1923 and is headquartered in Providence, Rhode Island.
- CEO
- Lisa Atherton
- Employees
- 34K
- Beta
- 0.98
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($40.27 ÷ $94.72) − 1 = -57.49% (DCF, example).