Xylem Inc.

Xylem Inc.

XYLยทNYSE

$109.69

-0.54%
IndustrialsIndustrial - Machinery

Xylem Inc., together with its subsidiaries, engages in the design, manufacture, and servicing of engineered products and solutions for the water and wastewater applications in the United States, Europe, the Asia Pacific, and internationally. It operates through three segments: Water Infrastructure, Applied Water, and Measurement & Control Solutions. The Water Infrastructure segment offers various products, including water, storm water, and wastewater pumps; controls and systems; filtration, disinfection, and biological treatment equipment; and mobile dewatering equipment under the Flygt, Godwin, Wedeco, Sanitaire, Leopold, Wedeco, and Xylem Vue brand names for the transportation and treatment of water. The Applied Water segment provides pumps, valves, heat exchangers, controls, and dispensing equipment systems under the Goulds Water Technology, Bell & Gossett, A-C Fire Pump, Standard Xchange, Lowara, Jabsco, Xylem Vue and Flojet brand names for residential and commercial building services, and industrial water applications. The Measurement & Control Solutions segment provides smart meters, networked communication devices, and measurement and control technologies, as well as critical infrastructure technologies. It also offers software and services, including cloud-based analytics, remote monitoring and data management, leak detection, condition assessment, asset management, and pressure monitoring solutions, as well as testing equipment and managed services. This segment sells its products under the Pure, Sensus, Smith Blair, WTW, Xylem Vue, and YSI brand names. The company markets and sells its products through a network of direct sales force, resellers, distributors, and value-added solution providers. Xylem Inc. was formerly known as ITT WCO, Inc. and changed its name to Xylem Inc. in May 2011. The company. was incorporated in 2011 and is headquartered in Rye Brook, New York.

At a Glance

Live Snapshot
Market Cap$26.07B
EPS3.9300
P/E Ratio27.91
Earnings Date07/30/2026
Xylem Inc.

Xylem Inc. Fair Value Envelope

XYL ยท NYSE

Our analysis suggests that XYL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $109.69, this represents a potential HIDDEN relative to our calculated worth for Xylem Inc..

Intrinsic Value
Current Price: $109.69

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$13.2B
+ Cash & Equivalents$1.5B
Firm Value$14.7B
- Debt$1.9B
Equity Value$12.8B
/ Shares Outstanding243,469,063B
DCF Value$52
OVERVALUED BY 52%

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
$1.2B
$1.2B
$1.1B
$1.1B
$1.0B
$1.0B
$974.3M
$941.2M
$909.3M
$878.4M
Maintenance CapEx
-$64.0M
-$61.8M
-$59.7M
-$57.7M
-$55.7M
-$53.8M
-$52.0M
-$50.2M
-$48.5M
-$46.9M
Owner Earnings
$1.1B
$1.1B
$1.1B
$1.0B
$988.4M
$954.8M
$922.4M
$891.0M
$860.8M
$831.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.1B
$939.9M
$840.7M
$752.0M
$672.7M
$601.7M
$538.2M
$481.4M
$430.6M
$385.2M
Terminal Value represents 49.5% of Enterprise Value