XYL
Xylem Inc
Price:  
138.02 
USD
Volume:  
883,115.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Xylem Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Xylem Inc (XYL) is 112.03 USD. This Xylem valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 138.02 USD, the upside of Xylem Inc is %.

The range of the Intrinsic Value is 78.91 - 194.61 USD

138.02 USD
Stock Price
112.03 USD
Intrinsic Value
Intrinsic Value Details

Xylem Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 78.91 - 194.61 112.03 -18.8%
DCF (Growth 10y) 104.53 - 242.51 144.31 4.6%
DCF (EBITDA 5y) 105.73 - 119.44 112.62 -18.4%
DCF (EBITDA 10y) 126.60 - 152.95 139.32 0.9%
Fair Value 32.37 - 32.37 32.37 -76.55%
P/E 52.34 - 81.01 68.60 -50.3%
EV/EBITDA 69.42 - 110.12 91.32 -33.8%
EPV 23.16 - 30.66 26.91 -80.5%
DDM - Stable 26.99 - 83.12 55.06 -60.1%
DDM - Multi 71.42 - 164.32 98.84 -28.4%

Xylem Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 33,462.95
Beta 1.25
Outstanding shares (mil) 242.45
Enterprise Value (mil) 34,785.95
Market risk premium 4.60%
Cost of Equity 9.03%
Cost of Debt 4.31%
WACC 8.68%