Xylem Inc. (XYL)

NYSE: XYL · USD

$88.4

-4.50 (-4.8%)· Recorded snapshot

영어 원본으로 대체KO

번역하는 동안 영어 원본을 표시 중

이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

StockMarketAgent Research · Analyzed 2026-10-07

Our latest published analysis: XYL rated Reduce

Xylem Inc.'s published Reduce conclusion compares the analysis-date price with fair value and potential value. Read the full report for assumptions, evidence, and material risks.

Fair value

$90.7 / share

Potential value

$103 / share

Upside to FV

-11.5%

from $88.4

Moat

7.5/10

Narrow

Read full analysis →View archive · 24mo

9-phase methodology · same model in each published edition

Market cap	$23.9B
Revenue (ttm)	9.1B
Net income (ttm)	1.1B
EPS (ttm)	$4.52
Shares out	229.3M
P/E (trailing)	19.6x
P/E (forward)	17.4x
Dividend	$1.72 (1.95%)
Volume	10,128,601
Beta	0.99

Market data

Price

Recent price action with selectable time range.

Financial snapshot

Revenue (ttm): 9.1B
Net income (ttm): 1.1B
EPS (ttm): $4.52
P/E (trailing): 19.6x
P/E (forward): 17.4x
Market cap: $23.9B

Item	P1	P2	P3	P4	P5	Trend
Period	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31	Trend
Revenue	$5.20B	$5.52B	$7.36B	$8.56B	$9.04B	+14.8%
Gross profit	$1.98B	$2.08B	$2.72B	$3.21B	$3.48B	+15.2%
Operating income	$585.0M	$622.0M	$652.0M	$1.01B	$1.22B	+20.2%
Net income	$427.0M	$355.0M	$609.0M	$890.0M	$957.0M	+22.4%
EPS (diluted)	$2.35	$1.96	$2.79	$3.65	$3.92	+13.6%
EBITDA	$832.0M	$726.0M	$1.12B	$1.69B	$1.79B	+21.0%
R&D	$204.0M	$206.0M	$232.0M	$230.0M	$226.0M	+2.6%
SG&A	$1.18B	$1.23B	$1.76B	$1.91B	$1.92B	+13.0%

Ticker	Name	Market cap	P/E	P/S	ROIC	5Y rev CAGR	1Y total return	Rating
AAPL	Apple Inc.	5T	39.4x	10.8x	101.6%	+6.1%	+28.5%	매도
ABNB	Airbnb, Inc.	97.8B	37.5x	7.4x	16.8%	+24.4%	+28.5%	매도
ADBE	Adobe Inc.	97.1B	13.9x	3.7x	57.2%	+11.5%	-30.7%	적극 매수
AAL	American Airlines Group Inc.	8.3B	—	0.1x	3.0%	+20.0%	-6.9%	보유
ADP	Automatic Data Processing, Inc.	113B	25.3x	5.1x	62.8%	+7.7%	+4.5%	보유
ALLE	Allegion plc	15.2B	22.5x	3.5x	19.4%	+8.8%	+7.2%	보유

Base and Bull scenarios

Base60%

Price target

$90.73

-11.5% from spot

In the base scenario, consolidated revenue expands at a moderate pace from $9,035,000,000 in FY2025 toward consensus FY2027 revenue of $9,620,179,580. Operating margins expand from 13.97% in FY2026 to 15.58% by FY2030, driven by operational productivity and 80/20 portfolio optimization. Applying a 9.36% cost of equity and a 17.0x terminal multiple yields an intrinsic fair value of $90.73.

Consolidated revenue scales from $9,035,000,000 in FY2025 to $9,620,179,580 in FY2027
Operating margins expand from 13.97% in FY2026 to 15.58% by FY2030 through synergy capture and 80/20 efficiency
Terminal forward P/E multiple normalizes at 17.0x, bounded between peers CMI (15.14x) and IR (19.80x)

Bull20%

Price target

$102.86

+0.3% from spot

In the bull scenario, accelerating adoption of AI data center liquid cooling systems and advanced industrial wastewater reuse drives multi-year organic revenue growth above 6%. Concurrently, rapid resolution of customer electric metering installation delays and enhanced 80/20 commercial execution unlock over 150 basis points of operating margin expansion, pushing operating margins toward 16.5%. Free cash flow conversion exceeds 100% of net income, supporting intrinsic valuation at the high end of the committee range ($102.86).

Data center thermal management revenue expands ~200% in FY2026, exiting at >2% of total sales
Operating margins expand by over 150 basis points toward 16.5% via 80/20 commercial growth leverage
Double-digit water metering orders accelerate backlog conversion, lifting multi-year revenue CAGR above 6%

Sensitivity: Ke × terminal growth

The highlighted cell is Fair value when every assumption sits at its base level ($90.73). Each row and column shows what Fair value becomes when one assumption moves.

Ke ↓ / g →	1.5%	2.0%	2.5%	3.0%	3.5%
8.4%	$93.5	$96.9	$101	$105	$111
8.9%	$89.3	$92.1	$95.4	$99.2	$104
9.4%	$85.5	$88.0	$90.7	$94.0	$97.7
9.9%	$82.2	$84.3	$86.7	$89.4	$92.5
10.4%	$79.2	$81.0	$83.1	$85.4	$88.1

Scorecard

Published factor rows and weighted composite

Calendar

Next earnings

Upcoming earnings date and setup when available.

Upcoming

DateLoading

Window—

EPS estimate—

Revenue estimate—

Sector percentile context

Refreshed 2026-10-28 19:55 UTC

Forward P/E17.4

P25 n/aP50 n/aP75 n/a

Trailing P/E24.9

P25 n/aP50 n/aP75 n/a

ROE9.8

P25 n/aP50 n/aP75 n/a

ROIC9.2

P25 n/aP50 n/aP75 n/a

Benchmarks · 1M

All XYL indicators

Market & fundamental data

Available fields

287

Groups with data

Currency

USD

Showing 287 of 287 available metrics for this ticker.

Profile and market data

Ticker identity, listing, currency, market cap, and source dates.

Metric	Value
Amount currency	USD
CIK code	0001524472
Company name	Xylem Inc.
Country	United States
Country code	US
CUSIP number	98419M100
Earnings date	2026-10-27
Earnings time	bmo
Employees	22,000
Employees change	-1,000
Employees growth	-4.35%
Enterprise value	$22.5B
Exchange	NYSE
Financial currency	USD
Financial report date	2026-09-30
First seen	2026-05-09
Fiscal year end	December
Founded	2011
In index	SP500
Industry	Specialty Industrial Machinery
Is primary listing	Yes
Is SPAC	No
ISIN number	US98419M1009
Last 10-K release date	2026-02-25
Last earnings date	2026-10-27
Last refreshed	2026-10-28
Last stock split type	Never
Market cap	$20.3B
Market cap category	Large-Cap
Next earnings date	2027-02-09
Options	Yes
Price	$88.36
Price currency	USD
Sector	Industrials
SIC code	3561
Stock price date	2026-10-28
Symbol	XYL
U.S. state	District of Columbia
Website	https://www.xylem.com

Valuation

Multiples, yields, enterprise-value ratios, and valuation checks.

Metric	Value
Adjusted P/E ratio	16.24x
Average P/E ratio (10Y)	40.81x
Average P/E ratio (3Y)	35.32x
Average P/E ratio (5Y)	41.08x
Earnings yield	5.11%
EV/Earnings	20.73x
EV/EBIT	15.49x
EV/EBITDA	11.17x
EV/FCF	24.4x
EV/Sales	2.48x
FCF / EV yield	4.1%
FCF yield	4.54%
Forward EV/Sales	2.46x
Forward P/E	15.64x
Forward P/S	2.22x
Graham number	67.31126
Graham upside	-23.74%
Industry forward P/E	24.96x
Industry P/E	31.67x
Lynch fair value	$83.79
Lynch upside	-5.06%
P/(FCF - SBC) ratio	23.43x
P/(OCF - SBC) ratio	16.63x
P/B ratio	2.08x
P/E ratio	19.57x
P/FCF ratio	22.03x
P/OCF ratio	15.91x
P/S ratio	2.23x
PEG ratio	1.37x
Price/EBITDA ratio	10.08x
Sector forward P/E	26.24x
Sector P/E	40.28x

Profitability

Margins, returns on capital, cash conversion, and quality metrics.

Metric	Value
EBIT margin	15.98%
EBITDA margin	22.17%
Effective tax rate	20.13%
FCF margin	10.14%
Gross margin	39.79%
Operating margin	15.98%
Pretax margin	14.8%
Profit margin	11.94%
Profit per employee	$49,182
Profitable quarters	65
Profitable years	18
Revenue per employee	$411,773
ROA	5.23%
ROA (5Y)	4.39%
ROCE	10%
ROE	9.76%
ROE (5Y)	10.01%
ROIC	9.2%
ROIC (5Y)	9.19%
SBC / revenue	0.61%
Tax / revenue	2.98%

Growth

Revenue, earnings, cash-flow, and forward growth indicators.

Metric	Value
EPS growth	16.42%
EPS growth (Q)	34.41%
EPS growth (QoQ)	12.61%
EPS growth 10Y	9.62%
EPS growth 3Y	23.12%
EPS growth 5Y	12.12%
EPS growth quarters	13
EPS growth years	3
FCF growth	3.49%
FCF growth (Q)	-13.88%
FCF growth (QoQ)	21%
FCF growth 3Y	21.93%
FCF growth 5Y	12.32%
Gross profit growth	6.03%
Gross profit growth (Q)	2.72%
Gross profit growth 3Y	12.47%
Gross profit growth 5Y	12.35%
Net income growth	14.14%
Net income growth (Q)	28.19%
Net income growth (QoQ)	10.65%
Net income growth 3Y	30.04%
Net income growth 5Y	18.55%
Net income growth quarters	13
Net income growth years	3
OCF growth	-0.08%
OCF growth (Q)	-8.06%
OCF growth (QoQ)	14.14%
OCF growth 10Y	10.28%
OCF growth 3Y	19.57%
OCF growth 5Y	13.08%
Operating income growth	13.13%
Operating income growth (Q)	10.7%
Operating income growth 3Y	27.42%
Operating income growth 5Y	18.18%
Revenue growth	1.86%
Revenue growth (Q)	-2.95%
Revenue growth (QoQ)	-5.78%
Revenue growth 10Y	9.46%
Revenue growth 3Y	10.29%
Revenue growth 5Y	11.55%
Revenue growth years	5

Financial statements

Income-statement and cash-flow amounts, totals and per share.

Metric	Value
Capital expenditures	$-353M
Depreciation and amortization	$560M
EBIT	$1.4B
EBITDA	$2B
EPS	$4.52
FCF per share	$4.01
Financing cash flow	$-1.1B
Free cash flow	$919M
Free cash flow minus SBC	$864M
Gross profit	$3.6B
Income taxes	$270M
Investing cash flow	$-696M
Net borrowing	$957M
Net cash flow	$-483M
Net income	$1.1B
Operating cash flow minus SBC	$1.2B
Operating income	$1.4B
Revenue	$9.1B
Stock-based compensation	$55M

Financial strength

Debt, cash, solvency, accounting-quality, and balance-sheet signals.

Metric	Value
Altman Z-Score	3.88
Book value per share	$44.59
Debt / EBITDA	1.44
Debt / equity	0.28
Debt / FCF	3.15
Goodwill	$8.5B
Interest coverage	38.11
Long-term assets	$13.4B
Long-term liabilities	$4B
Net cash (debt)	$-2.2B
Net cash / market cap	-10.8%
Net debt / EBITDA	1.09
Net debt / equity	0.21
Net debt / FCF	2.38
Piotroski F-Score	5
Property, plant and equipment	$1.2B
Shareholders' equity	$10.5B
Tangible book value	$-475M
Tangible book value per share	$-2.06
Total assets	$17.3B
Total cash	$708M
Total debt	$2.9B
Total liabilities	$6.8B
WACC	8.62%

Liquidity

Current-asset coverage and working-capital efficiency metrics.

Metric	Value
Asset turnover	0.52
Current assets	$4B
Current liabilities	$2.8B
Current ratio	1.39
Inventory turnover	5.23
Net working capital	$932M
Quick ratio	0.94
Working capital	$1.1B
Working capital turnover	5.52

Dividends and buybacks

Dividend yield, payout, buybacks, and shareholder-yield indicators.

Metric	Value
Buyback yield / dilution	1.86%
Dividend growth	8.33%
Dividend growth (10Y)	10.81%
Dividend growth (3Y)	9.42%
Dividend growth (5Y)	8.97%
Dividend growth years	14
Dividend payment date	2026-09-24
Dividend payment years	16
Dividend payout frequency	Quarterly
Dividend per share	$1.72
Dividend yield	1.95%
Ex-dividend date	2026-08-27
FCF payout ratio	42.92%
Last dividend	$0.43
Payout ratio	38.09%
Shareholder yield	3.81%

Performance and technicals

Returns, volatility, beta, momentum, RSI, and moving-average context.

Metric	Value
10Y price change	83.97%
10Y return CAGR	7.6%
10Y total return	108.04%
150-day SMA	$113.39
15Y price change	244.89%
15Y return CAGR	10.07%
15Y total return	321.61%
1D price change	-4.85%
1M price change	-13.9%
1M total return	-13.9%
1W price change	-16.92%
1W total return	-16.92%
1Y price change	-40.86%
1Y return CAGR	-40.05%
1Y total return	-40.03%
20-day SMA	$102.69
200-day SMA	$117.79
3M price change	-26.46%
3M total return	-26.18%
3Y price change	0.22%
3Y return CAGR	1.32%
3Y total return	4.02%
50-day SMA	$105.96
50-day SMA vs 200-day SMA	50under200
52-week high	$154.27
52-week high date	2025-10-30
52-week low	$87.40
52-week low date	2026-10-28
5Y price change	-30.97%
5Y return CAGR	-5.99%
5Y total return	-26.56%
6M price change	-28.46%
6M total return	-27.91%
All-time high	$154.27
All-time high date	2025-10-30
All-time low	$22.43
All-time low date	2012-08-02
Average true range (ATR)	$3.52
Average volume	3M
Beta (1Y)	0.33
Beta (2Y)	0.8
Beta (5Y)	0.99
Change from 52-week high	-42.72%
Change from 52-week low	1.1%
Change from all-time high	-42.72%
Change from all-time low	293.94%
Change from open	-2.9%
Day's gap	-2%
Dollar volume	$895M
High price	$91.00
Low price	$87.50
Monthly RSI	32.18
Open price	$91.00
Position in 52-week range	24.57%
Premarket change	-1.46%
Premarket close	$92.86
Premarket price	$91.50
Premarket volume	30.7K
Previous close	$92.86
Price vs 150-day SMA	-22.07%
Price vs 20-day SMA	-13.96%
Price vs 200-day SMA	-24.98%
Price vs 50-day SMA	-16.61%
Relative volume	3.53
RSI	23.62
Sharpe ratio	-1.73
Sharpe ratio (3Y)	0
Sharpe ratio (5Y)	-0.23
Sortino ratio	-1.86
Sortino ratio (3Y)	0.21
Sortino ratio (5Y)	-0.11
Volume	10.1M
Weekly RSI	28.45
YTD price change	-35.12%
YTD total return	-34.39%

Ownership and float

Institutional, insider, float, short-interest, and share-count fields.

Metric	Value
Float	232.9M
Float percentage	101.55%
Shares change (QoQ)	-1.51%
Shares change (YoY)	-1.86%
Shares held by insiders	0.17%
Shares held by institutions	97.77%
Shares outstanding	229.3M
Short % of float	4.45%
Short % of shares	4.52%
Short ratio	3.8 days

Other indicators

Additional ticker metrics that do not fit the primary research groupings.

Metric	Value
Page views	402

Deeper analysis on XYL

14 sections in the full report · jump straight to what you need

Forecast

Base and Bull forecast paths with report-date return framing.

→

Valuation

Fair-value bridge, DCF, owner earnings, and peer multiples.

→

Sensitivity

Cost-of-equity and terminal-growth stress table.

→

Risks

Kill scenarios, soft-pass flags, and downside catalysts.

→

Earnings

Next earnings setup and beat / inline / miss thresholds.

→

Position sizing

Entry, exit, conviction, and quarterly monitoring rules.

→

Financials

Revenue, margins, cash flow, and balance-sheet context.

→

Peers

Relative valuation and profitability against the cohort.

→

Moat

Economic-profit evidence and competitive advantage risk.

→

Industry cycle

Sector phase, capital cycle, and secular tailwinds.

→

Quote this valuation with its source: Fair value, Potential value and the price at analysis.

Frequently asked questions

About this XYL report

What is the latest published XYL stock rating?

Xylem Inc. is shown with Reduce in the latest published report, analyzed 2026-10-07. The hub links directly to the full analysis surface where the dated rating, fair-value bridge, risks, and scorecard are documented together.

Where can I read the full XYL analysis?

The full latest published report, analyzed 2026-10-07, lives at /stocks/XYL/analysis. The bare ticker page summarizes that read and links to each analysis tab; earlier editions remain under /analysis/archive.

What fair value is used for XYL?

The latest published report analyzed 2026-10-07 gives XYL a fair value of USD 91 and a potential value of USD 103. These are dated research outputs, not live market prices; review the valuation assumptions, sensitivity analysis, and material risks before making a decision.

How often is the XYL page updated?

The hub selects the latest published stock report regardless of age and displays its analysis date (2026-10-07). Separately sourced market data is labeled with its own recorded timestamp and is never inferred from the report.

ReduceXYL · Fair value $90.7-11.5%

Read full analysis →

Xylem Inc. (XYL)

Our latest published analysis: XYL rated Reduce

Price

Financial snapshot

Fair-value bridge

Latest news · XYL

Valuation

Profitability

Balance sheet

Trading

Base and Bull scenarios

Sensitivity: Ke × terminal growth

Scorecard

Next earnings

Sector percentile context

All XYL indicators

Profile and market data

Valuation

Profitability

Growth

Financial statements

Financial strength

Liquidity

Dividends and buybacks

Performance and technicals

Ownership and float

Other indicators

Deeper analysis on XYL

Frequently asked questions

등급 이력

Category	Score	Reading
Valuation	3.0
Management	8.5
Balance Sheet	8.0
Profitability	5.5
Revenue Growth	4.5
Risk Assessment	7.5
Competitive Moat	7.5
Earnings Quality	8.0
Capital Efficiency	3.5