XYL - Xylem Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$152.38
DETAILS
HIGH:
$165.00
LOW:
$130.00
MEDIAN:
$158.50
CONSENSUS:
$152.38
UPSIDE:
36.76%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
65% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
18.8x
3.92$
Key Value Driver
Normalized P/E multiple (19x base case)
Implied Market Multiple
28.4x
Plain-Language Summary
Applying a 19x P/E to adjusted EPS of $3.92, the base-case value is $73.88 per share. DDM cross-check: $329.35.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (40 analysts)
$152.38
Analyst Range
$130.00 – $165.00
Divergence from AlphaVal
52%
Warnings
Dividend-based valuation: $329.35 (above our primary estimate by 346%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $152.38 (from 40 analysts). Our estimate is 52% below the consensus -- consider that gap carefully.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples