|
Xylem Inc. (Xyl) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Xylem Inc. (XYL) Bundle
Unser DCF-Rechner von Xylem Inc. (XYL) für Genauigkeit entwickelt, ermöglicht es Sie, die Bewertung der Xylem Inc. mit realen Finanzdaten zu bewerten, und bietet vollständige Flexibilität, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,876.0 | 5,195.0 | 5,522.0 | 7,364.0 | 8,562.0 | 9,899.0 | 11,444.8 | 13,232.0 | 15,298.2 | 17,687.2 |
| Revenue Growth, % | 0 | 6.54 | 6.29 | 33.36 | 16.27 | 15.62 | 15.62 | 15.62 | 15.62 | 15.62 |
| EBITDA | 736.0 | 853.0 | 755.0 | 1,150.0 | 1,633.0 | 1,581.4 | 1,828.3 | 2,113.8 | 2,443.9 | 2,825.5 |
| EBITDA, % | 15.09 | 16.42 | 13.67 | 15.62 | 19.07 | 15.98 | 15.98 | 15.98 | 15.98 | 15.98 |
| Depreciation | 251.0 | 245.0 | 236.0 | 436.0 | 562.0 | 527.1 | 609.4 | 704.5 | 814.5 | 941.7 |
| Depreciation, % | 5.15 | 4.72 | 4.27 | 5.92 | 6.56 | 5.32 | 5.32 | 5.32 | 5.32 | 5.32 |
| EBIT | 485.0 | 608.0 | 519.0 | 714.0 | 1,071.0 | 1,054.3 | 1,219.0 | 1,409.3 | 1,629.4 | 1,883.8 |
| EBIT, % | 9.95 | 11.7 | 9.4 | 9.7 | 12.51 | 10.65 | 10.65 | 10.65 | 10.65 | 10.65 |
| Total Cash | 1,875.0 | 1,349.0 | 944.0 | 1,019.0 | 1,121.0 | 2,147.0 | 2,482.3 | 2,869.9 | 3,318.1 | 3,836.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 923.0 | 953.0 | 1,096.0 | 1,617.0 | 1,668.0 | 1,951.3 | 2,256.0 | 2,608.3 | 3,015.6 | 3,486.5 |
| Account Receivables, % | 18.93 | 18.34 | 19.85 | 21.96 | 19.48 | 19.71 | 19.71 | 19.71 | 19.71 | 19.71 |
| Inventories | 558.0 | 700.0 | 799.0 | 1,018.0 | 996.0 | 1,283.8 | 1,484.3 | 1,716.0 | 1,984.0 | 2,293.8 |
| Inventories, % | 11.44 | 13.47 | 14.47 | 13.82 | 11.63 | 12.97 | 12.97 | 12.97 | 12.97 | 12.97 |
| Accounts Payable | 569.0 | 639.0 | 723.0 | 968.0 | 1,006.0 | 1,226.6 | 1,418.2 | 1,639.6 | 1,895.7 | 2,191.7 |
| Accounts Payable, % | 11.67 | 12.3 | 13.09 | 13.15 | 11.75 | 12.39 | 12.39 | 12.39 | 12.39 | 12.39 |
| Capital Expenditure | -183.0 | -208.0 | -208.0 | -271.0 | -321.0 | -375.2 | -433.8 | -501.6 | -579.9 | -670.4 |
| Capital Expenditure, % | -3.75 | -4 | -3.77 | -3.68 | -3.75 | -3.79 | -3.79 | -3.79 | -3.79 | -3.79 |
| Tax Rate, % | 18.12 | 18.12 | 18.12 | 18.12 | 18.12 | 18.12 | 18.12 | 18.12 | 18.12 | 18.12 |
| EBITAT | 432.2 | 508.1 | 418.7 | 684.8 | 876.9 | 909.1 | 1,051.1 | 1,215.2 | 1,405.0 | 1,624.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -411.8 | 443.1 | 288.7 | 354.8 | 1,126.9 | 710.5 | 913.0 | 1,055.6 | 1,220.4 | 1,411.0 |
| WACC, % | 8.83 | 8.81 | 8.8 | 8.85 | 8.8 | 8.82 | 8.82 | 8.82 | 8.82 | 8.82 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,038.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,467 | |||||||||
| Terminal Value | 30,464 | |||||||||
| Present Terminal Value | 19,967 | |||||||||
| Enterprise Value | 24,005 | |||||||||
| Net Debt | 895 | |||||||||
| Equity Value | 23,110 | |||||||||
| Diluted Shares Outstanding, MM | 244 | |||||||||
| Equity Value Per Share | 94.90 |
What You Will Get
- Pre-Filled Financial Model: Xylem Inc.’s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Comprehensive Data: Xylem Inc.’s historical financial statements and pre-filled forecasts.
- Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Results: Observe Xylem Inc.’s intrinsic value recalculating instantly.
- Intuitive Visual Outputs: Dashboard charts showcase valuation results and essential metrics.
- Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Xylem Inc. (XYL) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Xylem Inc.'s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose the Xylem Inc. (XYL) Calculator?
- Accuracy: Utilizes real Xylem financials for precise data representation.
- Flexibility: Built to allow users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the complexity of constructing a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected by CFOs.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Xylem Inc. (XYL) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Xylem Inc. (XYL).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Environmental Enthusiasts: Gain insights into how companies like Xylem Inc. (XYL) are valued in the sustainable technology sector.
What the Template Contains
- Pre-Filled DCF Model: Xylem Inc.'s (XYL) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Xylem Inc.'s (XYL) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.