Valuation Zurn Elkay Water Solutions Corporation
Stocks
ZWS
US98983L1089
Construction Supplies & Fixtures
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 47.30 USD | +0.05% |
|
-0.82% | +1.61% |
| 05-27 | Zurn Elkay Water Solutions Appoints David Pauli as Chief Operating Officer | MT |
| 05-27 | Zurn Elkay Water Solutions announces executive promotions | RE |
Company Valuation: Zurn Elkay Water Solutions Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,417 | 3,760 | 5,082 | 6,330 | 7,780 | 7,888 | - | - |
| Change | - | -14.87% | 35.16% | 24.55% | 22.9% | 1.39% | - | - |
| Enterprise Value (EV) 1 | 4,860 | 4,171 | 5,441 | 6,628 | 7,976 | 7,954 | 7,759 | 7,486 |
| Change | - | -14.17% | 30.43% | 21.82% | 20.34% | -0.28% | -2.45% | -3.53% |
| P/E | 37.5x | 52.9x | 46x | 40.5x | 40.4x | 32.2x | 28.9x | 26.6x |
| PBR | 36x | - | 3.25x | 4x | 4.84x | 4.63x | 4.19x | 3.78x |
| PEG | - | -0.9x | 0.8x | 0.9x | 1.6x | 1.2x | 2.5x | 3.01x |
| Capitalization / Revenue | 4.85x | 2.93x | 3.32x | 4.04x | 4.59x | 4.32x | 4.1x | 3.89x |
| EV / Revenue | 5.34x | 3.25x | 3.56x | 4.23x | 4.7x | 4.35x | 4.03x | 3.69x |
| EV / EBITDA | 24.8x | 15.8x | 16x | 17x | 18x | 16.1x | 14.6x | 13.2x |
| EV / EBIT | 29.8x | 19.9x | 21.6x | 21.8x | 22.4x | 19.5x | 17.5x | 15.5x |
| EV / FCF | 24.3x | 46.7x | 23.4x | 24.4x | 25.2x | 23x | 21.2x | 18.7x |
| FCF Yield | 4.12% | 2.14% | 4.27% | 4.1% | 3.97% | 4.34% | 4.72% | 5.35% |
| Dividend per Share 2 | 0.3 | - | 0.29 | 0.33 | 0.38 | 0.455 | 0.477 | 0.4767 |
| Rate of return | 0.82% | - | 0.99% | 0.88% | 0.82% | 0.96% | 1.01% | 1.01% |
| EPS 2 | 0.97 | 0.4 | 0.64 | 0.92 | 1.15 | 1.469 | 1.635 | 1.78 |
| Distribution rate | 30.9% | - | 45.3% | 35.9% | 33% | 31% | 29.2% | 26.8% |
| Net sales 1 | 910.9 | 1,282 | 1,530 | 1,566 | 1,696 | 1,827 | 1,924 | 2,027 |
| EBITDA 1 | 195.8 | 264.6 | 339.5 | 390.4 | 442.2 | 493.8 | 530.1 | 567.8 |
| EBIT 1 | 163.1 | 210.1 | 251.6 | 304.1 | 356.5 | 407.9 | 443.2 | 482.1 |
| Net income 1 | 120.9 | 61.7 | 112.7 | 160.2 | 198 | 245.8 | 269.1 | 291.1 |
| Net Debt 1 | 442.9 | 411.1 | 358.6 | 297.6 | 196 | 65.98 | -128.6 | -402.4 |
| Reference price 2 | 36.40 | 21.15 | 29.41 | 37.30 | 46.49 | 47.27 | 47.27 | 47.27 |
| Nbr of stocks (in thousands) | 121,350 | 177,795 | 172,811 | 169,714 | 167,351 | 166,872 | - | - |
| Announcement Date | 01/02/22 | 07/02/23 | 06/02/24 | 04/02/25 | 03/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.18x | 4.35x | 16.11x | 0.96% | 7.89B | |
| 12.35x | 0.98x | 6.32x | 3.18% | 41.13B | |
| 21.78x | 2.75x | 13.47x | 2.02% | 38.96B | |
| 18.21x | 2.29x | 12.04x | 1.64% | 15.24B | |
| -27.24x | 1.63x | 17.45x | -.--% | 14.47B | |
| 17.56x | 2.96x | 12.08x | 1.43% | 13.02B | |
| 15.22x | 0.8x | 5.21x | 3.36% | 8.15B | |
| 32.94x | 0.79x | 9.63x | -.--% | 7.5B | |
| 20.45x | 3.01x | 12.49x | 0.64% | 7.63B | |
| 25.65x | 1.47x | 11.72x | 1.6% | 7.6B | |
| Average | 16.91x | 2.10x | 11.65x | 1.48% | 16.16B | |
| Weighted average by Cap. | 15.13x | 2.01x | 11.16x | 1.89% |
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
- ZWS Stock
- Valuation Zurn Elkay Water Solutions Corporation
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition