Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Xylem Inc.

XYLCIK 0001524472Industrial

Compare:DHR IEX PNR ECL FLS DOV

Compare XYL

Intrinsic Value

XYL Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

XYL Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Xylem Inc., derived from annual filing data.

Read the DCF guide

DCF fair value

$50.57

Implied equity value $12B

Current price

$107.27

Latest available quote for the primary listing.

Margin of safety

-52.9%

Base case against the live quote.

Fair value range

$41.63 – $62.62

Bear

$41.63

Base

$50.57

Bull

$62.62

Current

$107.27

Model assumptions

Cash flow base

$771M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

10.0%

Discount

9.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$50.57Baseline

Growth +1 pt$61.85+$11.29

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Xylem Inc., derived from annual filing data.

Read the DCF guide

DCF fair value

$50.57

Implied equity value $12B

Current price

$107.27

Latest available quote for the primary listing.

Margin of safety

-52.9%

Base case against the live quote.

Fair value range

$41.63 – $62.62

Bear

$41.63

Base

$50.57

Bull

$62.62

Current

$107.27

Model assumptions

Cash flow base

$771M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

10.0%

Discount

9.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$50.57Baseline

Growth +1 pt$61.85+$11.29

What the market is pricing in

At $107.27 the market is pricing in roughly 24.5% annual growth under this model.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$13B

Less total debt

− $2B

Plus cash and equivalents

+ $1B

Equity value

After the bridge

$12B

Diluted shares

243,994,000

Fair value / share

$50.57