XYL · Xylem Inc.
$116.452026-07-21Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$84
-27.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($84 · $91) Analysts Range ($133 · $161) 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 |
|---|
| 2024.Q1 | $7.4B | — | 9.1% | 6.0% | $634MM | $139MM | $772MM | 8.5% | — | 5.1% | $12.3B | $2.50 | — |
| 2024.Q4 | $7.4B | 0.0% | 9.1% | 18.1% | $552MM | −$99MM | $452MM | 9.5% | — | 4.5% | $12.4B | $2.50 | — |
| 2025.Q1 | $8.6B | 16.3% | 12.2% | 18.4% | $851MM | −$126MM | $725MM | 9.0% | — | 6.8% | $12.6B | $3.66 | — |
| 2025.Q4 | $8.6B | 0.0% | 12.2% | 19.6% | $839MM | −$331MM | $508MM | 9.6% | — | 6.6% | $12.6B | $3.66 | — |
| 2026.Q1 | $9.1B | 6.2% | 14.0% | 19.5% | $1.0B | −$297MM | $730MM | 8.8% | — | 8.0% | $12.9B | $4.00 | 22.2 |
| italics below = DCF projection · 10yr Rev CAGR: 4.2% |
| 2027.Q1 | $9.3B | +2.7% | 14.0% | 19.6% | $1.1B | −$357MM | $696MM | 8.7% | $640MM | 8.1% | $13.3B | $4.19 | 27.8 |
| 2028.Q1 | $9.7B | +4.2% | 15.0% | 19.6% | $1.2B | −$581MM | $589MM | 8.7% | $499MM | 8.6% | $13.9B | $4.65 | 25.0 |
| 2029.Q1 | $10.2B | +5.3% | 16.3% | 19.7% | $1.3B | −$800MM | $542MM | 8.7% | $422MM | 9.4% | $14.7B | $5.34 | 21.8 |
| 2030.Q1 | $10.7B | +4.7% | 16.3% | 19.7% | $1.4B | −$758MM | $645MM | 8.7% | $462MM | 9.3% | $15.4B | $5.58 | 20.9 |
| 2031.Q1 | $11.2B | +4.4% | 16.3% | 19.8% | $1.5B | −$773MM | $692MM | 8.7% | $456MM | 9.3% | $16.2B | $5.82 | 20.0 |
|
| Term. Yr+ | $14.3B | 4.1% | 21.1% | 20.0% | $2.4B | −$758MM | $1.7B | 8.6% | $16.1B | 13.1% | — | — | — |
Active scenario IV: $84 (-27.6% vs market)