WTS
Watts Water Technologies Inc
Price:  
193.26 
USD
Volume:  
127,718.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WTS Intrinsic Value

20.00 %
Upside

What is the intrinsic value of WTS?

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

Is WTS undervalued or overvalued?

Based on its market price of 193.26 USD and our intrinsic valuation, Watts Water Technologies Inc (WTS) is undervalued by 20.00%.

193.26 USD
Stock Price
231.95 USD
Intrinsic Value
Intrinsic Value Details

WTS Intrinsic Value - Valuation Summary

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%

WTS Intrinsic Value - Key Valuation Metrics

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%