investorscraft@gmail.com

Intrinsic ValueXylem Inc. (XY6.DE)

Previous Close115.25
Intrinsic Value
Upside potential
Previous Close
115.25

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. is a global leader in water technology, specializing in engineered solutions for water and wastewater applications across residential, commercial, and industrial sectors. The company operates through three core segments: Water Infrastructure, Applied Water, and Measurement & Control Solutions, each addressing distinct aspects of water management. Its diversified product portfolio includes pumps, filtration systems, smart meters, and cloud-based analytics, sold under well-established brands like Flygt, Goulds Water Technology, and Sensus. Xylem serves a broad customer base through direct sales, distributors, and value-added providers, reinforcing its presence in North America, Europe, and Asia-Pacific. The company’s focus on sustainability and digital water solutions positions it at the forefront of addressing global water challenges, such as scarcity and aging infrastructure. With a strong reputation for innovation and reliability, Xylem competes effectively against peers like Grundfos and Pentair, leveraging its integrated service offerings and technological expertise to maintain a leading market share in the industrial machinery sector.

Revenue Profitability And Efficiency

Xylem reported revenue of €8.56 billion for FY 2024, with net income of €890 million, reflecting a robust profitability margin. The company generated €1.26 billion in operating cash flow, demonstrating efficient operational execution. Capital expenditures of €321 million indicate ongoing investments in innovation and infrastructure, supporting long-term growth. Diluted EPS of €3.66 underscores strong earnings performance relative to its peer group.

Earnings Power And Capital Efficiency

Xylem’s earnings power is evident in its consistent profitability and cash flow generation, with a disciplined approach to capital allocation. The company’s ability to convert revenue into operating cash flow (14.7% of revenue) highlights operational efficiency. Its capital expenditures are strategically aligned with growth initiatives, ensuring sustainable returns without compromising financial flexibility.

Balance Sheet And Financial Health

Xylem maintains a solid balance sheet with €1.12 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt stands at €2.13 billion, reflecting a manageable leverage profile. The company’s financial health is further supported by strong cash flow generation, enabling it to meet obligations while pursuing growth opportunities.

Growth Trends And Dividend Policy

Xylem has demonstrated steady growth, driven by demand for water infrastructure solutions and digital water technologies. The company’s dividend policy, with a payout of €1.38 per share, reflects a commitment to returning capital to shareholders while retaining funds for reinvestment. This balanced approach aligns with its long-term growth strategy and stable cash flow generation.

Valuation And Market Expectations

With a market capitalization of €26.68 billion and a beta of 1.097, Xylem is valued as a stable yet growth-oriented player in the industrials sector. Investors likely anticipate continued demand for water solutions, supported by global infrastructure needs and regulatory tailwinds. The company’s valuation reflects its leadership position and earnings consistency.

Strategic Advantages And Outlook

Xylem’s strategic advantages include its diversified product portfolio, strong brand equity, and focus on sustainable water solutions. The outlook remains positive, driven by urbanization, climate resilience initiatives, and technological advancements in water management. The company is well-positioned to capitalize on these trends, supported by its innovation pipeline and global distribution network.

Sources

Company filings, Bloomberg

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