US · ZWS
Zurn Elkay Water Solutions Corporation
- Sector
- Industrials · Industrial - Pollution & Treatment Controls
- Headquarters
- Milwaukee, WI 53204
- Website
- zurnwatersolutions.com
Price · as of 2025-12-31
$51.28
Market cap 8.53B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $47.58 | -7.22% |
| Intrinsic Value(DCF) | $27.87 | -45.65% |
| Graham-Dodd Method(GD) | $4.98 | -90.29% |
| Graham Formula(GF) | $18.75 | -63.43% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.00 | $0.00 | |||
| 2012 | $0.00 | $7.45 | |||
| 2013 | $0.00 | $4.24 | |||
| 2014 | $0.00 | $3.86 | |||
| 2015 | $0.00 | $7.34 | |||
| 2016 | $0.00 | $1.48 | |||
| 2017 | $0.55 | $0.00 | |||
| 2018 | $0.00 | $11.67 | |||
| 2019 | $0.00 | $6.05 | |||
| 2020 | $3.77 | $0.00 | |||
| 2021 | $31.62 | $49.65 | $0.00 | $0.00 | $66.92 |
| 2022 | $20.69 | $36.14 | $275.07 | $4.35 | $19.20 |
| 2023 | $31.37 | $37.16 | $197.47 | $3.52 | $17.26 |
| 2024 | $35.06 | $39.35 | $76.91 | $4.34 | $9.73 |
| 2025 | $50.96 | $47.58 | $30.84 | $4.98 | $18.75 |
AI valuation
Our deep-learning model estimates Zurn Elkay Water Solutions Corporation's (ZWS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $47.58
- Current price
- $51.28
- AI upside
- -7.22%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$27.87
-45.65% upside
Graham-Dodd
$4.98
-90.29% upside
Graham Formula
$18.75
-63.43% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ZWS | Zurn Elkay Water Solution… | $51.28 | 8.53B | -7% | -46% | -90% | -63% | 43.41 | 5.36 | 5.07 | 23.75 | 199.68 | -321.90 | 41.64% | 17.01% | 11.68% | 12.41% | 11.33% | 7.43% | 0.36 | 10.09 | 3.13 | 1.92 | 0.75 | 2174.00% | 826.00% | 1653.00% | 3.68% | 1.34 | 16.56% | 0.74% | 32.30% | 3.46% | 30.76 | 28.03 | 5.23 | 5.44 |
| AAON | AAON, Inc. | $101.20 | 8.26B | -36% | +42% | -86% | -78% | 39.49 | 8.07 | 5.54 | 25.06 | — | 10.02 | 33.07% | 17.42% | 14.04% | 21.61% | 19.16% | 15.93% | 0.21 | 71.99 | 2.79 | 1.64 | 0.63 | -516.00% | 275.00% | -10573.00% | -0.05% | 1.10 | -0.35% | 0.39% | 15.50% | 1.89% | 32.65 | -2182.56 | 5.69 | 14.22 |
| AGCO | AGCO Corporation | $136.50 | 10.19B | -36% | -60% | -54% | — | 14.03 | 2.39 | 1.01 | 12.07 | — | 5.99 | 24.75% | 6.93% | 7.21% | 18.13% | 11.64% | 6.29% | 0.63 | 10.52 | 1.39 | 0.52 | 1.83 | -27135.00% | -1355.00% | 14956.00% | 7.26% | 0.26 | 12.33% | 0.85% | 11.90% | 6.64% | 17.20 | 16.24 | 1.19 | 2.73 |
| DY | Dycom Industries, Inc. | $420.02 | 12.16B | -74% | -69% | -83% | -61% | 17.33 | 3.26 | 0.86 | 8.81 | 232.25 | 5.87 | 15.60% | 7.24% | 4.96% | 20.35% | 12.88% | 8.55% | 0.85 | 5.58 | 2.89 | 2.63 | 1.70 | 746.00% | 1261.00% | 14365.00% | 2.44% | 0.59 | 4.92% | 0.00% | 0.00% | 1.62% | 14.68 | 50.66 | 1.06 | 4.43 |
| FSS | Federal Signal Corporatio… | $116.43 | 7.08B | -32% | +127% | -79% | -14% | 29.48 | 5.26 | 3.33 | 18.61 | 202.32 | 19.17 | 28.10% | 16.37% | 11.31% | 19.20% | 16.64% | 11.86% | 0.43 | 25.31 | 3.02 | 1.26 | 1.27 | 1457.00% | 1714.00% | 1909.00% | 3.12% | 0.90 | 13.93% | 0.47% | 13.80% | 1.02% | 21.86 | 34.35 | 3.58 | 6.78 |
| IESC | IES Holdings, Inc. | $495.35 | 9.87B | -46% | +100% | -77% | -25% | 27.38 | 9.66 | 2.53 | 19.14 | 52.78 | 11.62 | 25.49% | 11.38% | 9.08% | 41.72% | 43.44% | 21.96% | 0.18 | 211.43 | 1.71 | 1.50 | 0.07 | 5187.00% | 1689.00% | 1564.00% | 2.56% | 0.45 | 32.48% | 0.00% | 0.00% | 0.49% | 22.07 | 38.67 | 2.51 | 11.19 |
| OSK | Oshkosh Corporation | $170.02 | 10.75B | +48% | -59% | -60% | -68% | 17.08 | 2.44 | 1.06 | 10.23 | — | 4.71 | 16.92% | 9.07% | 6.21% | 14.90% | 13.89% | 6.64% | 0.34 | 8.04 | 1.94 | 1.01 | 0.90 | -347.00% | -287.00% | 12965.00% | 5.59% | 0.29 | 11.77% | 1.18% | 20.20% | 3.70% | 12.81 | 19.60 | 1.16 | 3.52 |
| PRIM | Primoris Services Corpora… | $150.72 | 8.15B | -44% | +128% | -76% | -11% | 29.67 | 4.85 | 1.08 | 17.62 | 57.44 | 12.87 | 10.73% | 5.46% | 3.63% | 17.79% | 13.00% | 6.39% | 0.76 | 14.42 | 1.26 | 1.16 | 1.46 | 5166.00% | 1897.00% | -1081.00% | 4.17% | 0.25 | 14.93% | 0.21% | 6.30% | 0.36% | 21.48 | 26.12 | 1.17 | 4.40 |
| PSN | Parsons Corporation | $66.00 | 7.03B | +2% | -59% | -76% | -91% | 30.03 | 2.74 | 1.14 | 14.95 | 795.86 | 55.93 | 22.49% | 6.64% | 3.79% | 9.53% | 9.69% | 4.28% | 0.56 | 8.23 | 1.75 | 1.64 | 1.84 | 377.00% | -572.00% | -1349.00% | 5.67% | 0.31 | 11.66% | 0.00% | 0.00% | 1.73% | 19.54 | 20.12 | 1.30 | 3.19 |
| TTEK | Tetra Tech, Inc. | $35.84 | 9.35B | +10% | +10% | — | -67% | 17.75 | 5.06 | 1.65 | 21.05 | — | -23.02 | 17.66% | 11.09% | 4.55% | 28.10% | 15.20% | 11.97% | 0.55 | 14.85 | 1.18 | 1.07 | 1.76 | -2439.00% | 469.00% | 2892.00% | 4.88% | 0.33 | 16.84% | 0.72% | 12.80% | 3.50% | 16.28 | 22.38 | 1.81 | 4.58 |
| VMI | Valmont Industries, Inc. | $459.93 | 9.06B | -40% | -60% | -82% | -66% | 27.13 | 5.56 | 2.21 | 19.65 | — | 13.83 | 30.21% | 12.73% | 8.53% | 21.09% | 20.62% | 9.99% | 0.65 | 12.88 | 2.35 | 1.43 | 1.71 | -233.00% | 71.00% | -3685.00% | 3.43% | 0.62 | 13.12% | 0.58% | 15.70% | 2.76% | 19.06 | 31.96 | 2.43 | 5.24 |
About Zurn Elkay Water Solutions Corporation
Zurn Elkay Water Solutions Corporation designs, procures, manufactures, and markets water system solutions that provide and enhance water quality, safety, flow control, and conservation in and around non-residential buildings. It offers finish plumbing, drainage and interceptors, water control and backflow, fire protection, PEX pipe fittings and accessories, and repair parts under the Zurn brand name; and hand and hair dryers, and baby changing stations under the World Dryer brand name. The company also offers stainless steel products under the Just Manufacturing brand name, which include stainless steel sinks for classrooms and academic institutions; ADA commercial stainless-steel sinks and plumbing fixtures for assisted living; faucets, bubblers, drains, and accessories; and stainless steel fixtures and related products for food services, government, healthcare, hospitality, institutional, and residential markets. It serves higher education, healthcare, retail, restaurant, hospitality, education, government, and fire protection markets. The company was formerly known as Zurn Water Solutions Corporation. Zurn Elkay Water Solutions Corporation was incorporated in 2006 and is headquartered in Milwaukee, Wisconsin.
- CEO
- Todd A. Adams
- Employees
- 2.5K
- Beta
- 0.79
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27.87 ÷ $51.28) − 1 = -45.65% (DCF, example).