Xylem Inc. (XYL)
Pumps & Pumping Equipment · Industrials · $27.3B
Intrinsic Value (Consensus)
$65.50
Current Price
$112.03
Margin of Safety
-41.5%
41.5% Above Intrinsic Value
Value: $66
Price: $112
Valuation Model Estimates
Current Price: $112.03
DCF (Discounted Cash Flow)
$81.09
Graham Number
$64.47
Earnings Power Value
$38.06
Relative Value (P/E)
$78.40
Dividend Discount Model
$14.81
Consensus Value
$65.50
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.4%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
59
Profitability
15/25
Strength
24/25
Valuation
7/25
Growth
13/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $3.92
- EPS (Forward)
- $4.21
- Book Value
- $47.13
- P/E Ratio
- 20.0
- Forward P/E
- 18.6
- PEG Ratio
- —
- ROE
- 8.3%
- Debt/Equity
- 17%
- Revenue Growth
- 5.5%
- Earnings Growth
- 7.4%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance