investorscraft@gmail.com

Intrinsic Value of Xylem Inc. (XYL)

Previous Close$130.97
Intrinsic Value
Upside potential
Previous Close
$130.97

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital 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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount