Watts Water Technologies, Inc.

Watts Water Technologies, Inc.

WTSยทNYSE

$314.65

+1.5%
IndustrialsIndustrial - Machinery

Watts Water Technologies, Inc. designs, manufactures, and sells products, solution, and systems that manage and conserve the flow of fluids and energy into, through and out of buildings in the commercial and residential markets in the Americas, Europe, the Asia-Pacific, the Middle East, and Africa. The company offers residential and commercial flow control products, including backflow preventers, water pressure regulators, temperature and pressure relief valves, and thermostatic mixing valves. It also provides heating, ventilation, and air conditioning and gas products, such as boilers, water heaters, custom heat, and hot water solutions; hydronic and electric heating systems for under-floor radiant applications; custom heat and hot water solutions; hydronic pump groups for boiler manufacturers and alternative energy control packages; and flexible stainless steel connectors for natural and liquid propane gas in commercial food service and residential applications. In addition, the company offers drainage and water re-use products comprising drainage products and engineered rain water harvesting solutions for commercial, industrial, marine, and residential applications; and water quality products that include point-of-use and point-of-entry water filtration, conditioning, and scale prevention systems for commercial and residential applications. Further, it provides smart mixing system under the IntelliStation name. The company sells its products to plumbing, heating, and mechanical wholesale distributors and dealers, as well as original equipment manufacturers, specialty product distributors, do-it-yourself chains, and retail chains; and directly to wholesalers and private label accounts. Watts Water Technologies, Inc. was founded in 1874 and is headquartered in North Andover, Massachusetts.

At a Glance

Live Snapshot
Market Cap$10.51B
EPS10.1700
P/E Ratio30.94
Earnings Date08/05/2026
Watts Water Technologies, Inc.

Watts Water Technologies, Inc. Fair Value Envelope

WTS ยท NYSE

Our analysis suggests that WTS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $314.65, this represents a potential HIDDEN relative to our calculated worth for Watts Water Technologies, Inc..

Intrinsic Value
Current Price: $314.65

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$11.8B
+ Cash & Equivalents$405.5M
Firm Value$12.2B
- Debt$197.7M
Equity Value$12.0B
/ Shares Outstanding33,352,706B
DCF Value$359
UNDERVALUED BY 14%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$439.6M
$480.8M
$525.8M
$575.0M
$628.9M
$687.7M
$752.1M
$822.5M
$899.5M
$983.7M
Maintenance CapEx
-$10.0M
-$10.9M
-$12.0M
-$13.1M
-$14.3M
-$15.6M
-$17.1M
-$18.7M
-$20.5M
-$22.4M
Owner Earnings
$429.6M
$469.9M
$513.8M
$561.9M
$614.6M
$672.1M
$735.0M
$803.8M
$879.1M
$961.4M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$397.8M
$402.8M
$407.9M
$413.0M
$418.3M
$423.5M
$428.9M
$434.3M
$439.8M
$445.3M
Terminal Value represents 64.3% of Enterprise Value