Xylem Inc. (XYL)
Pumps & Pumping Equipment · Industrials · $19.1B
Intrinsic Value (Consensus)
$65.50
Current Price
$78.40
Margin of Safety
-16.5%
16.5% Above Intrinsic Value
Value: $66
Price: $78
Valuation Model Estimates
Current Price: $78.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance