What Is XYL Fair Value?
Xylem Inc. (XYL) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Xylem Inc. (XYL) has a composite fair value estimate of $94.97 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $102.74, suggesting the stock is fair value by 7.6%.
Data as of October 14, 2026 (today)
Composite Fair Value
Fair Value3 of 4 models$94.97
vs. current price of $102.74(-7.6%)
How Is XYL Fair Value Calculated?
Four independent models estimate what XYL is worth. Each uses different inputs and assumptions. The composite blends them by weight.
XYL Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
41% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$113.69
+10.7%Fair Value
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
XYL Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$75.37
-26.6%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$60.27
-41.3%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $102.74 is 10.7% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.31B | $1.20B |
| Year 2 | $1.45B | $1.21B |
| Year 3 | $1.60B | $1.23B |
| Year 4 | $1.77B | $1.24B |
| Year 5 | $1.96B | $1.26B |
| Year 6 | $2.17B | $1.28B |
| Year 7 | $2.40B | $1.29B |
| Year 8 | $2.66B | $1.31B |
| Year 9 | $2.94B | $1.33B |
| Year 10 | $3.26B | $1.34B |
| Terminal Value | $49.31B | $20.32B |
What Are XYL's Key Financial Metrics?
Earnings & Growth
Current Price
$102.74
EPS (TTM)
$4.20
Forward P/E
16.5
Profit Margin
11.2%
Cash & Balance Sheet
Free Cash Flow
1.2B
EBITDA
2B
Book Value
$44.63
Total Debt
3.1B
What Do Analysts Say About XYL?
Low
$112.00
Average
$146.25
High
$180.00
Upside
+42.3%
XYL Fair Value FAQ
What is the fair value of XYL?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), XYL's estimated fair value is $94.97. The stock is currently trading at $102.74, which makes it fair value by our analysis.
How is XYL's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is XYL overvalued or undervalued?
Based on our analysis, XYL is fair value. The current price of $102.74 is 7.6% above our estimated fair value of $94.97.
What do Wall Street analysts say about XYL?
16 analysts cover Xylem Inc. with a consensus rating of "Buy." The average price target is $146.25, ranging from $112.00 to $180.00. This implies 42.3% upside from the current price.