Valuation Xylem Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 08:43:34 16/04/2026 pm IST			5-day change	1st Jan Change
125.52 ^USD	+0.26%		-2.99%	-7.82%

04:01pm	JPMorgan Adjusts Price Target on Xylem to $160 From $170, Maintains Overweight Rating	MT
14/04	Stifel Adjusts Price Target on Xylem to $163 From $175, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	21,625	19,927	27,570	28,186	33,156	30,439	-	-
Change	-	-7.85%	38.35%	2.24%	17.63%	-8.19%	-	-
Enterprise Value (EV) ¹	22,716	20,863	28,835	29,081	33,619	30,304	29,447	28,739
Change	-	-8.16%	38.21%	0.86%	15.6%	-9.86%	-2.83%	-2.4%
P/E ratio	51x	56.4x	41x	31.8x	34.7x	27.5x	24.1x	20.6x
PBR	6.72x	5.7x	2.72x	2.65x	2.89x	2.49x	2.4x	2.38x
PEG	-	-3.4x	1x	1x	4.69x	1.7x	1.7x	1.2x
Capitalization / Revenue	4.16x	3.61x	3.74x	3.29x	3.67x	3.31x	3.17x	3.01x
EV / Revenue	4.37x	3.78x	3.92x	3.4x	3.72x	3.3x	3.07x	2.84x
EV / EBITDA	26.5x	23x	20.7x	16.5x	16.7x	14.2x	12.8x	11.5x
EV / EBIT	37.2x	31x	26.9x	21.2x	20.9x	17.6x	15.5x	13.8x
EV / FCF	68.8x	53.8x	48.1x	30.9x	36.9x	29x	22.6x	18.9x
FCF Yield	1.45%	1.86%	2.08%	3.24%	2.71%	3.45%	4.43%	5.28%
Dividend per Share ²	1.12	1.2	1.32	1.44	-	1.725	1.849	2.008
Rate of return	0.93%	1.09%	1.15%	1.24%	-	1.38%	1.48%	1.6%
EPS ²	2.35	1.96	2.79	3.65	3.92	4.552	5.205	6.083
Distribution rate	47.7%	61.2%	47.3%	39.5%	-	37.9%	35.5%	33%
Net sales ¹	5,195	5,522	7,364	8,562	9,035	9,195	9,607	10,117
EBITDA ¹	856	908	1,392	1,763	2,009	2,127	2,304	2,509
EBIT ¹	611	672	1,072	1,373	1,612	1,725	1,899	2,085
Net income ¹	427	355	609	890	957	1,119	1,279	1,446
Net Debt ¹	1,091	936	1,265	895	463	-134.4	-991.5	-1,700
Reference price ²	119.92	110.57	114.36	116.02	136.18	125.19	125.19	125.19
Nbr of stocks (in thousands)	1,80,325	1,80,222	2,41,078	2,42,945	2,43,469	2,43,141	-	-
Announcement Date	03/02/22	07/02/23	06/02/24	04/02/25	10/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XYLEM INC.	27.5x	3.3x	14.25x	1.38%	3.04TCr
PARKER-HANNIFIN CORPORATION	35.78x	6.08x	22.4x	0.75%	12TCr
FANUC CORPORATION	35.69x	6.04x	22.71x	1.71%	3.62TCr
INGERSOLL RAND INC.	31.54x	4.43x	16.26x	0.1%	3.27TCr
DOVER CORPORATION	23.38x	3.52x	15.03x	0.99%	2.9TCr
SMC CORPORATION	28.54x	4.7x	16.82x	1.4%	2.86TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	18.4x	1.5x	11.13x	2.63%	2.61TCr
ALFA LAVAL AB	26.04x	3.3x	16.01x	1.74%	2.51TCr
WÄRTSILÄ OYJ	30.83x	2.67x	17.46x	1.74%	2.45TCr
JIANGSU HENGLI HYDRAULIC CO.,LTD	48.61x	12.22x	37.76x	0.77%	2.04TCr
Average	30.63x	4.78x	18.98x	1.32%	3.75TCr
Weighted average by Cap.	31.73x	5.01x	19.54x	1.17%