As of 2025-04-22, the Intrinsic Value of Watts Water Technologies Inc (WTS) is 231.95 USD. This WTS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 193.26 USD, the upside of Watts Water Technologies Inc is 20.00%.
The range of the Intrinsic Value is 169.48 - 383.43 USD
Based on its market price of 193.26 USD and our intrinsic valuation, Watts Water Technologies Inc (WTS) is undervalued by 20.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 169.48 - 383.43 | 231.95 | 20.0% |
| DCF (Growth 10y) | 216.62 - 478.79 | 293.89 | 52.1% |
| DCF (EBITDA 5y) | 238.99 - 312.59 | 264.35 | 36.8% |
| DCF (EBITDA 10y) | 278.59 - 398.20 | 323.28 | 67.3% |
| Fair Value | 172.77 - 172.77 | 172.77 | -10.60% |
| P/E | 213.85 - 287.46 | 251.49 | 30.1% |
| EV/EBITDA | 179.17 - 239.77 | 211.09 | 9.2% |
| EPV | 81.69 - 114.66 | 98.17 | -49.2% |
| DDM - Stable | 65.41 - 202.28 | 133.84 | -30.7% |
| DDM - Multi | 126.52 - 308.89 | 180.07 | -6.8% |
| Market Cap (mil) | 6,451.02 |
| Beta | 0.80 |
| Outstanding shares (mil) | 33.38 |
| Enterprise Value (mil) | 6,261.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.61% |
| Cost of Debt | 4.33% |
| WACC | 9.42% |