Valuation Xylem Inc.

Stocks

Market Closed - NYSE 23:00:03 22/09/2026 +03			5-day change	1st Jan Change
107.85 ^USD	+0.57%		+0.33%	-20.80%

09-09	Xylem Inc. Enters into Five-Year Revolving Credit Facility Agreement for Up to $1,500,000,000	CI
08-26	Temda Holding As acquired Aanderaa Data Instruments AS from Xylem Inc..	CI

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	25,182	-	-
Change	-	-7.85%	38.35%	2.24%	17.63%	-24.05%	-	-
Enterprise Value (EV) ¹	22,716	20,863	28,835	29,081	33,619	26,462	25,546	24,533
Change	-	-8.16%	38.21%	0.86%	15.6%	-21.29%	-3.46%	-3.96%
P/E	51x	56.4x	41x	31.8x	34.7x	23.5x	20x	17.5x
PBR	6.72x	5.7x	2.72x	2.65x	2.89x	2.36x	2.22x	2.12x
PEG	-	-3.4x	1x	1x	4.69x	1.4x	1.1x	1.2x
Capitalization / Revenue	4.16x	3.61x	3.74x	3.29x	3.67x	2.74x	2.61x	2.48x
EV / Revenue	4.37x	3.78x	3.92x	3.4x	3.72x	2.87x	2.65x	2.42x
EV / EBITDA	26.5x	23x	20.7x	16.5x	16.7x	12.4x	11.1x	9.74x
EV / EBIT	37.2x	31x	26.9x	21.2x	20.9x	15.2x	13.4x	11.7x
EV / FCF	68.8x	53.8x	48.1x	30.9x	36.9x	27.8x	19.9x	16.1x
FCF Yield	1.45%	1.86%	2.08%	3.24%	2.71%	3.59%	5.03%	6.2%
Dividend per Share ²	1.12	1.2	1.32	1.44	1.6	1.73	1.863	2.024
Rate of return	0.93%	1.09%	1.15%	1.24%	1.17%	1.6%	1.73%	1.88%
EPS ²	2.35	1.96	2.79	3.65	3.92	4.582	5.395	6.159
Distribution rate	47.7%	61.2%	47.3%	39.5%	40.8%	37.8%	34.5%	32.9%
Net sales ¹	5,195	5,522	7,364	8,562	9,035	9,206	9,630	10,153
EBITDA ¹	856	908	1,392	1,763	2,009	2,137	2,308	2,518
EBIT ¹	611	672	1,072	1,373	1,612	1,740	1,904	2,090
Net income ¹	427	355	609	890	957	1,088	1,285	1,441
Net Debt ¹	1,091	936	1,265	895	463	1,280	364.4	-648.1
Reference price ²	119.92	110.57	114.36	116.02	136.18	107.85	107.85	107.85
Nbr of stocks (in thousands)	180,325	180,222	241,078	242,945	243,469	233,487	-	-
Announcement Date	2/3/22 A	2/7/23 A	2/6/24 A	2/4/25 A	2/10/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XYLEM INC.	23.54x	2.87x	12.38x	1.6%	25.18B
PARKER-HANNIFIN CORPORATION	30.85x	5.4x	19.6x	0.84%	122B
FANUC CORPORATION	26.49x	4.86x	17.01x	2.27%	34.7B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.52x	1.75x	12.63x	2.29%	29.85B
INGERSOLL RAND INC.	29.14x	3.9x	14.74x	0.12%	28.65B
SMC CORPORATION	19x	3.23x	10.33x	1.6%	26.5B
DOVER CORPORATION	20.6x	2.99x	12.9x	1.14%	25.12B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	102.23x	35.98x	78.83x	0.42%	24.88B
ALFA LAVAL AB	26.45x	3.31x	16.18x	1.72%	23.68B
Average	33.20x	7.14x	21.62x	1.33%	37.8B
Weighted average by Cap.	32.05x	6.46x	20.66x	1.22%