In partnership with

Bank Boldly. Climb Higher.

Peak Bank offers an all-digital banking experience, providing all the tools and tips you need to make your way to the top. Take advantage of competitive rates on our high-yield savings account and get access to a suite of smart money management tools. Apply online and start your journey today.

Let's Get Started

_{Member FDIC}

Xylem DCF Stock Analysis

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 3.99%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 1%

Last 24 Months Beta: 2.43

Historical Data

Revenue growth in the last 10 years (CAGR): 8.89%

Earnings growth in the last 10 years (CAGR): 10.10%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 11.89%

Future Assumptions

End of Year FCF growth: 5%

Growth until end of 2026: 10%

Growth until end of 2034: 5%

Perpetual growth: 3%

Net Debt: 0.954B

Outstanding Stock Options Present Value Assumption: $0.057B

Restricted Stock Units Present Value Assumption: $0.134B

Stock Valuation based on these assumptions: $126

Last update 09/28/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Xylem (XYL) and I don’t plan to add a position in the coming days.