Xylem Inc. (XYL)

Pumps & Pumping Equipment

Latest Price

$107.49

TTM P/E

25.59

Normalized P/E

34.74

Div Yield

1.54%

Book Value

43.51

P/B Ratio

2.47

Valuation metrics

EPS: $3.92

Book value / share: $47.13

Formula: √(22.5 × EPS × BVPS)

Graham Number

$64.47

40% downside

Norm. op. income: $622M (median of 7yr)

Tax rate: 16%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$17.20

84% downside

Base FCF: $566M (median of recent 5yr)

Growth: 11%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$58.05

46% downside

EPS: $3.92

Target P/E: 35×

Formula: EPS × P/E

P/E Fair Value

$137.20

+28% upside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
XXEC, Inc.	94.64M	$850.0M	39.51%	+94.47M	2026-06-30
BlackRock, Inc.	25.04M	$2.96B	10.45%	-615.9K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	15.53M	$1.84B	6.48%	-283.5K	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	12.62M	$1.49B	5.27%	-152.3K	2026-06-30
STATE STREET CORP	11.44M	$1.35B	4.78%	+271.0K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	6.35M	$747.0M	2.65%	-61.7K	2026-06-30
Amundi	5.11M	$603.0M	2.13%	-123.6K	2026-06-30
Invesco Ltd.	5.10M	$603.0M	2.13%	+1.32M	2026-06-30
Bank of New York Mellon Corp	4.67M	$552.0M	1.95%	+3.49M	2026-06-30
Impax Asset Management Group plc	4.47M	$528.0M	1.87%	-116.6K	2026-06-30