|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 122.78 USD | -2.01% |
|
+1.29% | -9.84% |
| 07-16 | RBC Capital Adjusts Price Target on Xylem to $159 From $157, Maintains Outperform Rating | MT |
| 07-14 | Xylem Likely Approaching Growth Inflection, Oppenheimer Says | MT |
Company Valuation: Xylem Inc.
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 | 29,184 | - | - |
| Change | - | -7.85% | 38.35% | 2.24% | 17.63% | -11.98% | - | - |
| Enterprise Value (EV) 1 | 22,716 | 20,863 | 28,835 | 29,081 | 33,619 | 29,886 | 28,932 | 27,950 |
| Change | - | -8.16% | 38.21% | 0.86% | 15.6% | -11.1% | -3.19% | -3.4% |
| P/E | 51x | 56.4x | 41x | 31.8x | 34.7x | 26.9x | 23.2x | 19.6x |
| PBR | 6.72x | 5.7x | 2.72x | 2.65x | 2.89x | 2.6x | 2.46x | 2.42x |
| PEG | - | -3.4x | 1x | 1x | 4.69x | 1.6x | 1.5x | 1.1x |
| Capitalization / Revenue | 4.16x | 3.61x | 3.74x | 3.29x | 3.67x | 3.15x | 3.03x | 2.87x |
| EV / Revenue | 4.37x | 3.78x | 3.92x | 3.4x | 3.72x | 3.23x | 3.01x | 2.75x |
| EV / EBITDA | 26.5x | 23x | 20.7x | 16.5x | 16.7x | 14.1x | 12.6x | 11.2x |
| EV / EBIT | 37.2x | 31x | 26.9x | 21.2x | 20.9x | 17.3x | 15.3x | 13.5x |
| EV / FCF | 68.8x | 53.8x | 48.1x | 30.9x | 36.9x | 30.8x | 23.1x | 18.6x |
| FCF Yield | 1.45% | 1.86% | 2.08% | 3.24% | 2.71% | 3.25% | 4.33% | 5.39% |
| Dividend per Share 2 | 1.12 | 1.2 | 1.32 | 1.44 | 1.6 | 1.748 | 1.85 | 1.992 |
| Rate of return | 0.93% | 1.09% | 1.15% | 1.24% | 1.17% | 1.42% | 1.51% | 1.62% |
| EPS 2 | 2.35 | 1.96 | 2.79 | 3.65 | 3.92 | 4.572 | 5.282 | 6.263 |
| Distribution rate | 47.7% | 61.2% | 47.3% | 39.5% | 40.8% | 38.2% | 35% | 31.8% |
| Net sales 1 | 5,195 | 5,522 | 7,364 | 8,562 | 9,035 | 9,251 | 9,618 | 10,153 |
| EBITDA 1 | 856 | 908 | 1,392 | 1,763 | 2,009 | 2,125 | 2,288 | 2,495 |
| EBIT 1 | 611 | 672 | 1,072 | 1,373 | 1,612 | 1,729 | 1,896 | 2,070 |
| Net income 1 | 427 | 355 | 609 | 890 | 957 | 1,104 | 1,286 | 1,458 |
| Net Debt 1 | 1,091 | 936 | 1,265 | 895 | 463 | 702.1 | -251.5 | -1,234 |
| Reference price 2 | 119.92 | 110.57 | 114.36 | 116.02 | 136.18 | 122.78 | 122.78 | 122.78 |
| Nbr of stocks (in thousands) | 180,325 | 180,222 | 241,078 | 242,945 | 243,469 | 237,693 | - | - |
| Announcement Date | 2/3/22 | 2/7/23 | 2/6/24 | 2/4/25 | 2/10/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.85x | 3.23x | 14.07x | 1.42% | 29.18B | |
| 35.01x | 6.02x | 22.33x | 0.77% | 120B | |
| 31.02x | 5.73x | 19.81x | 1.95% | 38.15B | |
| 34.34x | 4.39x | 16.19x | 0.1% | 32.18B | |
| 21.04x | 1.74x | 12.77x | 2.31% | 29.91B | |
| 23.62x | 3.46x | 14.93x | 1% | 28.84B | |
| 112.3x | 38.8x | 90.97x | 0.34% | 26.36B | |
| 23.9x | 3.72x | 12.5x | 1.52% | 26.81B | |
| 25.9x | 3.35x | 16.01x | 1.75% | 24B | |
| 20.69x | 4.22x | 14.63x | 2.42% | 21.29B | |
| Average | 35.47x | 7.46x | 23.42x | 1.36% | 37.69B | |
| Weighted average by Cap. | 35.16x | 6.95x | 22.85x | 1.2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- XYL Stock
- Valuation Xylem Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
