Valuation Xylem Inc. Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2026-07-21			5-day change	1st Jan Change
95.52 ^CHF	-6.69%		-.--%	-

07-30	UBS Adjusts Price Target on Xylem to $135 From $129, Maintains Neutral Rating	MT
07-29	A subsidiary of Xylem Inc. signed a definitive agreement to acquire Waterfleet, LLC from EagleTree Partners IV managed by EagleTree Capital, LP and its co-investors for $200 million.	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	27,311	-	-
Change	-	-7.85%	38.35%	2.24%	17.63%	-17.63%	-	-
Enterprise Value (EV) ¹	22,716	20,863	28,835	29,081	33,619	28,592	27,702	26,622
Change	-	-8.16%	38.21%	0.86%	15.6%	-14.95%	-3.11%	-3.9%
P/E	51x	56.4x	41x	31.8x	34.7x	25.7x	22.3x	19.8x
PBR	6.72x	5.7x	2.72x	2.65x	2.89x	2.57x	2.4x	2.32x
PEG	-	-3.4x	1x	1x	4.69x	1.6x	1.5x	1.6x
Capitalization / Revenue	4.16x	3.61x	3.74x	3.29x	3.67x	2.97x	2.86x	2.71x
EV / Revenue	4.37x	3.78x	3.92x	3.4x	3.72x	3.11x	2.9x	2.64x
EV / EBITDA	26.5x	23x	20.7x	16.5x	16.7x	13.4x	12.1x	10.7x
EV / EBIT	37.2x	31x	26.9x	21.2x	20.9x	16.4x	14.6x	12.8x
EV / FCF	68.8x	53.8x	48.1x	30.9x	36.9x	30x	22.1x	17.6x
FCF Yield	1.45%	1.86%	2.08%	3.24%	2.71%	3.33%	4.52%	5.68%
Dividend per Share ²	1.12	1.2	1.32	1.44	1.6	1.704	1.852	2.008
Rate of return	0.93%	1.09%	1.15%	1.24%	1.17%	1.46%	1.58%	1.72%
EPS ²	2.35	1.96	2.79	3.65	3.92	4.546	5.238	5.901
Distribution rate	47.7%	61.2%	47.3%	39.5%	40.8%	37.5%	35.4%	34%
Net sales ¹	5,195	5,522	7,364	8,562	9,035	9,204	9,561	10,085
EBITDA ¹	856	908	1,392	1,763	2,009	2,138	2,284	2,499
EBIT ¹	611	672	1,072	1,373	1,612	1,741	1,901	2,075
Net income ¹	427	355	609	890	957	1,096	1,246	1,397
Net Debt ¹	1,091	936	1,265	895	463	1,281	391.4	-688.7
Reference price ²	119.92	110.57	114.36	116.02	136.18	116.97	116.97	116.97
Nbr of stocks (in thousands)	180,325	180,222	241,078	242,945	243,469	233,487	-	-
Announcement Date	2/3/22	2/7/23	2/6/24	2/4/25	2/10/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PARKER-HANNIFIN CORPORATION	35.87x	6.15x	22.84x	0.75%	123B
FANUC CORPORATION	32.99x	6.19x	21.3x	1.86%	41.78B
INGERSOLL RAND INC.	33.95x	4.4x	16.44x	0.1%	32.35B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.67x	1.79x	13.17x	2.24%	30.77B
DOVER CORPORATION	22.6x	3.28x	14.14x	1.04%	27.56B
SMC CORPORATION	24.33x	3.8x	12.77x	1.5%	27.81B
ALFA LAVAL AB	26.24x	3.3x	16.12x	1.73%	24.42B
SNAP-ON INCORPORATED	20.72x	4.17x	14.77x	2.41%	21.23B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	92.51x	32.01x	75.04x	0.41%	21.81B
Average	34.54x	7.23x	22.95x	1.34%	38.98B
Weighted average by Cap.	34.08x	6.49x	22.03x	1.18%