|
Real-time Estimate
Cboe BZX
19:51:09 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 92.78 USD | +2.22% |
|
-14.92% | -32.06% |
| 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 | 20,814 | - | - |
| Change | - | -7.85% | 38.35% | 2.24% | 17.63% | -37.22% | - | - |
| Enterprise Value (EV) 1 | 22,716 | 20,863 | 28,835 | 29,081 | 33,619 | 23,365 | 22,320 | 21,123 |
| Change | - | -8.16% | 38.21% | 0.86% | 15.6% | -30.5% | -4.47% | -5.36% |
| P/E | 51x | 56.4x | 41x | 31.8x | 34.7x | 20.9x | 18x | 15.7x |
| PBR | 6.72x | 5.7x | 2.72x | 2.65x | 2.89x | 2.07x | 1.91x | 1.79x |
| PEG | - | -3.4x | 1x | 1x | 4.69x | 1.9x | 1.1x | 1x |
| Capitalization / Revenue | 4.16x | 3.61x | 3.74x | 3.29x | 3.67x | 2.33x | 2.24x | 2.12x |
| EV / Revenue | 4.37x | 3.78x | 3.92x | 3.4x | 3.72x | 2.61x | 2.4x | 2.15x |
| EV / EBITDA | 26.5x | 23x | 20.7x | 16.5x | 16.7x | 11.4x | 10.1x | 8.72x |
| EV / EBIT | 37.2x | 31x | 26.9x | 21.2x | 20.9x | 14x | 12.3x | 10.6x |
| EV / FCF | 68.8x | 53.8x | 48.1x | 30.9x | 36.9x | 24.2x | 18.8x | 14.6x |
| FCF Yield | 1.45% | 1.86% | 2.08% | 3.24% | 2.71% | 4.13% | 5.32% | 6.86% |
| 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% | 1.89% | 2.01% | 2.18% |
| 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 | 90.76 | 90.76 | 90.76 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.87x | 2.61x | 11.35x | 1.89% | 20.81B | |
| 29.99x | 5.34x | 19.48x | 0.87% | 117B | |
| 31.15x | 4.88x | 18.61x | 1.72% | 89.42B | |
| 29.51x | 3.37x | 19.46x | 0.7% | 64.62B | |
| 41.3x | 6.46x | 28.45x | 1.86% | 60.29B | |
| 38.64x | 7.83x | 22.91x | -.--% | 56.15B | |
| 24.11x | 4.63x | 15.94x | 2.48% | 33.96B | |
| 31.94x | 4.2x | 15.83x | 0.11% | 31.04B | |
| 23.16x | 3.35x | 14.42x | 1.01% | 27.98B | |
| 18.72x | 3.16x | 10.16x | 1.61% | 25.94B | |
| Average | 28.94x | 4.58x | 17.66x | 1.22% | 52.73B | |
| Weighted average by Cap. | 30.80x | 4.98x | 19.23x | 1.16% |
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
