XYL · Xylem Inc.
$121.262026-05-17Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$89
-26.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($87 · $97) Analysts Range ($138 · $176) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $5.2B | — | 11.7% | 16.4% | $509MM | −$134MM | $376MM | 8.5% | — | 10.2% | $5.0B | $1.75 | — |
| 2022.Q4 | $5.5B | 6.3% | 11.7% | 19.3% | $523MM | −$119MM | $404MM | 9.2% | — | 10.4% | $5.1B | $1.45 | — |
| 2023.Q4 | $7.4B | 33.4% | 9.2% | 4.1% | $652MM | $91MM | $743MM | 8.9% | — | 7.5% | $12.2B | $2.50 | — |
| 2024.Q4 | $8.6B | 16.3% | 12.3% | 18.1% | $861MM | −$110MM | $751MM | 9.5% | — | 7.0% | $12.3B | $3.65 | — |
| 2025.Q4 | $9.0B | 5.5% | 14.1% | 19.6% | $1.0B | −$341MM | $685MM | 9.6% | — | 8.2% | $12.6B | $3.92 | 23.2 |
| italics below = DCF projection · 10yr Rev CAGR: 4.5% |
| 2026.Q4 | $9.2B | +1.9% | 14.2% | 19.6% | $1.0B | −$233MM | $814MM | 9.3% | $745MM | 8.2% | $12.8B | $4.12 | 29.4 |
| 2027.Q4 | $9.6B | +4.4% | 14.9% | 19.6% | $1.1B | −$568MM | $581MM | 9.2% | $487MM | 8.8% | $13.4B | $4.52 | 26.8 |
| 2028.Q4 | $10.1B | +5.1% | 15.7% | 19.7% | $1.3B | −$680MM | $597MM | 9.1% | $458MM | 9.3% | $14.1B | $5.02 | 24.2 |
| 2029.Q4 | $10.7B | +6.0% | 15.7% | 19.7% | $1.4B | −$841MM | $511MM | 9.1% | $360MM | 9.3% | $14.9B | $5.32 | 22.8 |
| 2030.Q4 | $11.3B | +5.1% | 15.7% | 19.8% | $1.4B | −$762MM | $659MM | 9.0% | $426MM | 9.3% | $15.7B | $5.59 | 21.7 |
|
| Term. Yr+ | $14.6B | 4.1% | 21.3% | 20.0% | $2.5B | −$780MM | $1.7B | 8.6% | $16.1B | 13.1% | — | — | — |
Active scenario IV: $89 (-26.9% vs market)