XYL
Xylem Inc
Price:  
124.46 
USD
Volume:  
2,027,333.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Xylem Intrinsic Value

6.70 %
Upside

What is the intrinsic value of Xylem?

As of 2025-06-21, the Intrinsic Value of Xylem Inc (XYL) is 132.82 USD. This Xylem valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.46 USD, the upside of Xylem Inc is 6.70%.

The range of the Intrinsic Value is 94.86 - 225.44 USD

Is Xylem undervalued or overvalued?

Based on its market price of 124.46 USD and our intrinsic valuation, Xylem Inc (XYL) is undervalued by 6.70%.

124.46 USD
Stock Price
132.82 USD
Intrinsic Value
Intrinsic Value Details

Xylem Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 94.86 - 225.44 132.82 6.7%
DCF (Growth 10y) 128.15 - 291.09 175.87 41.3%
DCF (EBITDA 5y) 127.88 - 148.08 140.71 13.1%
DCF (EBITDA 10y) 159.41 - 199.25 181.34 45.7%
Fair Value 93.08 - 93.08 93.08 -25.22%
P/E 81.09 - 107.64 100.26 -19.4%
EV/EBITDA 114.54 - 124.59 120.93 -2.8%
EPV 28.05 - 37.47 32.76 -73.7%
DDM - Stable 33.23 - 100.42 66.83 -46.3%
DDM - Multi 81.23 - 185.46 112.40 -9.7%

Xylem Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 30,287.34
Beta 1.15
Outstanding shares (mil) 243.35
Enterprise Value (mil) 31,243.34
Market risk premium 4.60%
Cost of Equity 9.59%
Cost of Debt 4.25%
WACC 9.20%