Valuation Xylem Inc.

Stocks

Real-time Estimate Cboe BZX 21:18:26 16/09/2026 +04			5-day change	1st Jan Change
108.10 ^USD	+0.56%		+0.29%	-20.73%

09-09	Xylem Inc. Enters into Five-Year Revolving Credit Facility Agreement for Up to $1,500,000,000	CI
08-26	Temda Holding As acquired Aanderaa Data Instruments AS from Xylem Inc..	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,625	19,927	27,570	28,186	33,156	25,100	-	-
Change	-	-7.85%	38.35%	2.24%	17.63%	-24.3%	-	-
Enterprise Value (EV) ¹	22,716	20,863	28,835	29,081	33,619	26,380	25,464	24,452
Change	-	-8.16%	38.21%	0.86%	15.6%	-21.53%	-3.47%	-3.98%
P/E	51x	56.4x	41x	31.8x	34.7x	23.5x	19.9x	17.5x
PBR	6.72x	5.7x	2.72x	2.65x	2.89x	2.35x	2.21x	2.11x
PEG	-	-3.4x	1x	1x	4.69x	1.4x	1.1x	1.2x
Capitalization / Revenue	4.16x	3.61x	3.74x	3.29x	3.67x	2.73x	2.61x	2.47x
EV / Revenue	4.37x	3.78x	3.92x	3.4x	3.72x	2.87x	2.64x	2.41x
EV / EBITDA	26.5x	23x	20.7x	16.5x	16.7x	12.3x	11x	9.71x
EV / EBIT	37.2x	31x	26.9x	21.2x	20.9x	15.2x	13.4x	11.7x
EV / FCF	68.8x	53.8x	48.1x	30.9x	36.9x	27.7x	19.8x	16.1x
FCF Yield	1.45%	1.86%	2.08%	3.24%	2.71%	3.61%	5.04%	6.23%
Dividend per Share ²	1.12	1.2	1.32	1.44	1.6	1.73	1.863	2.024
Rate of return	0.93%	1.09%	1.15%	1.24%	1.17%	1.61%	1.73%	1.88%
EPS ²	2.35	1.96	2.79	3.65	3.92	4.582	5.395	6.159
Distribution rate	47.7%	61.2%	47.3%	39.5%	40.8%	37.8%	34.5%	32.9%
Net sales ¹	5,195	5,522	7,364	8,562	9,035	9,206	9,630	10,153
EBITDA ¹	856	908	1,392	1,763	2,009	2,137	2,308	2,518
EBIT ¹	611	672	1,072	1,373	1,612	1,740	1,904	2,090
Net income ¹	427	355	609	890	957	1,088	1,285	1,441
Net Debt ¹	1,091	936	1,265	895	463	1,280	364.4	-648.1
Reference price ²	119.92	110.57	114.36	116.02	136.18	107.50	107.50	107.50
Nbr of stocks (in thousands)	180,325	180,222	241,078	242,945	243,469	233,487	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
XYLEM INC.	23.46x	2.87x	12.35x	1.61%	25.1B
PARKER-HANNIFIN CORPORATION	29.61x	5.07x	18.45x	0.88%	117B
FANUC CORPORATION	25.84x	4.73x	16.55x	2.33%	34.39B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.75x	1.77x	12.78x	2.26%	30.19B
INGERSOLL RAND INC.	28.38x	3.81x	14.39x	0.12%	27.9B
SMC CORPORATION	19.16x	3.26x	10.43x	1.59%	27.11B
DOVER CORPORATION	20.87x	3.03x	13.07x	1.12%	25.45B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	101x	36.88x	81.06x	0.37%	25.14B
ALFA LAVAL AB	25.13x	3.16x	15.46x	1.8%	22.83B
Average	32.69x	7.18x	21.62x	1.34%	37.19B
Weighted average by Cap.	31.41x	6.43x	20.39x	1.25%