Valuation Xylem Inc. Berne S.E.

Stocks

End-of-day quote Berne S.E. 2026-08-28			5-day change	1st Jan Change
91.18 ^CHF	-7.45%		-7.45%	-

08-25	Temda Holding As acquired Aanderaa Data Instruments AS from Xylem Inc..	CI
08-24	Jefferies Adjusts Price Target on Xylem to $150 From $145	MT

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	25,709	-	-
Change	-	-7.85%	38.35%	2.24%	17.63%	-22.46%	-	-
Enterprise Value (EV) ¹	22,716	20,863	28,835	29,081	33,619	26,972	26,056	25,047
Change	-	-8.16%	38.21%	0.86%	15.6%	-19.77%	-3.39%	-3.87%
P/E	51x	56.4x	41x	31.8x	34.7x	24x	20.4x	17.7x
PBR	6.72x	5.7x	2.72x	2.65x	2.89x	2.41x	2.27x	2.16x
PEG	-	-3.4x	1x	1x	4.69x	1.4x	1.1x	1.2x
Capitalization / Revenue	4.16x	3.61x	3.74x	3.29x	3.67x	2.79x	2.67x	2.53x
EV / Revenue	4.37x	3.78x	3.92x	3.4x	3.72x	2.93x	2.71x	2.47x
EV / EBITDA	26.5x	23x	20.7x	16.5x	16.7x	12.6x	11.3x	9.94x
EV / EBIT	37.2x	31x	26.9x	21.2x	20.9x	15.5x	13.7x	12x
EV / FCF	68.8x	53.8x	48.1x	30.9x	36.9x	28.4x	20.3x	16.5x
FCF Yield	1.45%	1.86%	2.08%	3.24%	2.71%	3.52%	4.93%	6.08%
Dividend per Share ²	1.12	1.2	1.32	1.44	1.6	1.73	1.863	2.024
Rate of return	0.93%	1.09%	1.15%	1.24%	1.17%	1.57%	1.69%	1.84%
EPS ²	2.35	1.96	2.79	3.65	3.92	4.59	5.406	6.217
Distribution rate	47.7%	61.2%	47.3%	39.5%	40.8%	37.7%	34.5%	32.6%
Net sales ¹	5,195	5,522	7,364	8,562	9,035	9,206	9,630	10,153
EBITDA ¹	856	908	1,392	1,763	2,009	2,136	2,308	2,520
EBIT ¹	611	672	1,072	1,373	1,612	1,740	1,904	2,090
Net income ¹	427	355	609	890	957	1,091	1,290	1,451
Net Debt ¹	1,091	936	1,265	895	463	1,263	347.2	-662.4
Reference price ²	119.92	110.57	114.36	116.02	136.18	110.11	110.11	110.11
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	31.85x	5.46x	19.91x	0.8%	125B
FANUC CORPORATION	27.39x	5.05x	17.67x	2.2%	35.3B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.67x	1.85x	13.37x	2.16%	31.51B
INGERSOLL RAND INC.	31.01x	4.13x	15.59x	0.11%	30.49B
SMC CORPORATION	21.22x	3.57x	11.27x	1.53%	27.63B
DOVER CORPORATION	21.94x	3.18x	13.72x	1.07%	26.76B
XYLEM INC.	24.25x	2.96x	12.74x	1.55%	25.99B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	97.72x	36.87x	80.4x	0.39%	25.4B
ALFA LAVAL AB	26.87x	3.37x	16.48x	1.68%	24.89B
Average	33.77x	7.38x	22.35x	1.28%	39.27B
Weighted average by Cap.	32.67x	6.59x	21.16x	1.17%