Previous Close | $130.97 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Xylem Inc. operates as a leading global water technology company, providing innovative solutions for water and wastewater management across utility, industrial, commercial, and residential markets. The company’s core revenue model is driven by the sale of advanced equipment, smart metering systems, and digital solutions that optimize water infrastructure efficiency. Its product portfolio includes pumps, treatment systems, and analytics software, catering to critical needs in water scarcity, quality, and sustainability. Xylem serves a diverse customer base, leveraging its technological expertise to address complex challenges in water distribution, treatment, and reuse. The company holds a strong competitive position due to its integrated offerings, global footprint, and focus on sustainability-driven innovation. As regulatory pressures and climate change intensify demand for efficient water solutions, Xylem is well-positioned to capitalize on long-term growth trends in smart water infrastructure and circular economy initiatives.
Xylem reported FY 2024 revenue of $8.56 billion, reflecting steady demand for its water technology solutions. Net income stood at $890 million, with diluted EPS of $3.65, indicating robust profitability. Operating cash flow was $1.26 billion, supported by disciplined cost management, while capital expenditures of $321 million highlight ongoing investments in innovation and capacity expansion. The company maintains healthy margins, driven by premium product offerings and operational efficiency.
Xylem demonstrates strong earnings power, with consistent cash generation supporting reinvestment and shareholder returns. The company’s capital efficiency is evident in its ability to balance growth investments with free cash flow, which funds dividends and strategic initiatives. Its focus on high-margin digital and services segments enhances returns, while scalable solutions amplify operating leverage across global markets.
Xylem’s balance sheet remains solid, with $1.12 billion in cash and equivalents against $2.02 billion in total debt, reflecting prudent leverage. The company’s liquidity position supports flexibility for M&A and R&D, while its investment-grade credit profile ensures access to capital. Working capital management is efficient, aligning with its asset-light service and digital offerings.
Xylem benefits from secular growth in water infrastructure modernization, with increasing adoption of smart technologies. The company’s dividend of $1.44 per share underscores its commitment to returning capital, supported by stable cash flows. Strategic acquisitions and organic innovation are key drivers, positioning Xylem to outperform in a fragmented but high-potential market.
The market values Xylem’s resilient business model and growth prospects, with a premium reflecting its leadership in sustainable water solutions. Investors anticipate margin expansion from digital adoption and operational scaling, though macroeconomic volatility may temper near-term multiples. Long-term upside hinges on execution in emerging markets and technology integration.
Xylem’s differentiation lies in its end-to-end water solutions, R&D pipeline, and sustainability alignment. Regulatory tailwinds and climate adaptation needs provide durable demand, while its aftermarket services ensure recurring revenue. Risks include supply chain disruptions and competition, but the company’s innovation focus and global reach underpin a positive outlook.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |