Zurn Elkay Water Solutions Corp (ZWS)
General Industrial Machinery & Equipment · Industrials · $3.8B
Intrinsic Value (Consensus)
$21.65
Current Price
$23.00
Margin of Safety
-5.9%
5.9% Above Intrinsic Value
Value: $22
Price: $23
Valuation Model Estimates
Current Price: $23.00
DCF (Discounted Cash Flow)
$85.66
Graham Number
$15.76
Earnings Power Value
$11.17
Relative Value (P/E)
$23.00
Dividend Discount Model
$36.67
Consensus Value
$21.65
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $1.15
- EPS (Forward)
- $1.38
- Book Value
- $9.60
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 12.3%
- Debt/Equity
- 31%
- Revenue Growth
- 8.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance