|
Market Closed -
NYSE
20:00:03 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 92.40 USD | +1.81% |
|
-15.03% | -32.15% |
| 10-29 | UBS Adjusts Xylem Price Target to $99 From $112, Maintains Neutral Rating | MT |
| 10-29 | Not All AI Billions Are Equal |  |
Company Valuation: Xylem Inc.
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 | 21,191 | - | - |
| Change | - | -7.85% | 38.35% | 2.24% | 17.63% | -36.09% | - | - |
| Enterprise Value (EV) 1 | 22,716 | 20,863 | 28,835 | 29,081 | 33,619 | 23,741 | 22,696 | 21,499 |
| Change | - | -8.16% | 38.21% | 0.86% | 15.6% | -29.38% | -4.4% | -5.27% |
| P/E | 51x | 56.4x | 41x | 31.8x | 34.7x | 21.3x | 18.4x | 16x |
| PBR | 6.72x | 5.7x | 2.72x | 2.65x | 2.89x | 2.11x | 1.95x | 1.82x |
| PEG | - | -3.4x | 1x | 1x | 4.69x | 2x | 1.2x | 1.1x |
| Capitalization / Revenue | 4.16x | 3.61x | 3.74x | 3.29x | 3.67x | 2.37x | 2.28x | 2.16x |
| EV / Revenue | 4.37x | 3.78x | 3.92x | 3.4x | 3.72x | 2.65x | 2.44x | 2.19x |
| EV / EBITDA | 26.5x | 23x | 20.7x | 16.5x | 16.7x | 11.5x | 10.2x | 8.87x |
| EV / EBIT | 37.2x | 31x | 26.9x | 21.2x | 20.9x | 14.3x | 12.5x | 10.8x |
| EV / FCF | 68.8x | 53.8x | 48.1x | 30.9x | 36.9x | 24.6x | 19.1x | 14.8x |
| FCF Yield | 1.45% | 1.86% | 2.08% | 3.24% | 2.71% | 4.06% | 5.23% | 6.74% |
| Dividend per Share 2 | 1.12 | 1.2 | 1.32 | 1.44 | 1.6 | 1.713 | 1.826 | 1.979 |
| Rate of return | 0.93% | 1.09% | 1.15% | 1.24% | 1.17% | 1.85% | 1.98% | 2.14% |
| EPS 2 | 2.35 | 1.96 | 2.79 | 3.65 | 3.92 | 4.348 | 5.032 | 5.793 |
| Distribution rate | 47.7% | 61.2% | 47.3% | 39.5% | 40.8% | 39.4% | 36.3% | 34.2% |
| Net sales 1 | 5,195 | 5,522 | 7,364 | 8,562 | 9,035 | 8,949 | 9,308 | 9,820 |
| EBITDA 1 | 856 | 908 | 1,392 | 1,763 | 2,009 | 2,058 | 2,219 | 2,423 |
| EBIT 1 | 611 | 672 | 1,072 | 1,373 | 1,612 | 1,663 | 1,815 | 1,999 |
| Net income 1 | 427 | 355 | 609 | 890 | 957 | 1,029 | 1,184 | 1,360 |
| Net Debt 1 | 1,091 | 936 | 1,265 | 895 | 463 | 2,550 | 1,505 | 308.5 |
| Reference price 2 | 119.92 | 110.57 | 114.36 | 116.02 | 136.18 | 92.40 | 92.40 | 92.40 |
| Nbr of stocks (in thousands) | 180,325 | 180,222 | 241,078 | 242,945 | 243,469 | 229,335 | - | - |
| Announcement Date | 03/02/22 | 07/02/23 | 06/02/24 | 04/02/25 | 10/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.25x | 2.65x | 11.53x | 1.85% | 21.19B | |
| 29.06x | 5.19x | 18.95x | 0.9% | 113B | |
| 30.41x | 4.77x | 18.18x | 1.76% | 87.62B | |
| 29.24x | 3.34x | 19.29x | 0.71% | 64.02B | |
| 40.79x | 6.38x | 28.11x | 1.88% | 59.56B | |
| 35.99x | 7.28x | 21.32x | -.--% | 52.3B | |
| 23.73x | 4.55x | 15.65x | 2.52% | 33.49B | |
| 32.94x | 4.16x | 15.69x | 0.1% | 30.74B | |
| 21.34x | 1.83x | 13.16x | 2.2% | 31.05B | |
| 22.87x | 3.31x | 14.25x | 1.02% | 27.63B | |
| Average | 28.76x | 4.35x | 17.61x | 1.29% | 52.11B | |
| Weighted average by Cap. | 30.13x | 4.73x | 18.85x | 1.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- XYL Stock
- Valuation Xylem Inc.
Select your edition
All financial news and data tailored to specific country editions
