EN DE

Zurn Elkay Water Solutions Corporation (ZWS) Fair Value & Analysis

Industrials · US · Market cap $8.1B

ZE Zurn Elkay Water Solutions Corporation logo Zurn Elkay Water Solutions Corporation ZWS · US
Price$51.42
Fair Value$24.92
Upside-51.5%
Quality72/100
Watch Zurn Elkay Water Solutions Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 12.3% net margin
Low debt · generates free cash flow
0.84% dividend yield
Mixed vs. peers (6/14)
Moderate moat 58/100
Evidence: High Range $18.69 – $31.15 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 24 days ago

Share price +9.9% over the past month.

A solid business, but screening 52% overvalued on our models.

What matters now

  • A high-quality business (quality 72/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($31.15). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$53.18 $19.17 Fair Value $24.92 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $19.17 – $53.18 · fair‑value band $18.69 – $31.15 · the $51.42 price screens above the $24.92 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Zurn Elkay Water Solutions Corporation (ZWS) currently trades at $51.42, while our model-based Fair Value estimate is $24.92, implying the stock looks roughly 51.5% overvalued today. The Quality Score stands at 72/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Zurn Elkay Water Solutions Corporation generated revenue of $1.7B at a net margin of 12.3%. Revenue grew 11.4% year over year. It earns a return on equity of 13.3%. Net debt stands at $280M. Fundamentals as of Jul 16, 2026

Our scenario range runs from $18.69 (bear case) to $31.15 (bull case); at $51.42, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 4% below its 52-week high and 48% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -46% fair-value upside, at -52%, ZWS screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $27.17 $52.77 $94.02 80
Residual Income $8.84 $10.46 $21.57 76
Rev-Margin DCF $19.43 $33.90 $64.32 74
All 26 models by family
DCF Models
FCF DCF $29.01 $45.29 $96.06 38
Owner Earnings $21.68 $49.47 $105.67 31
5Y Revenue Exit $17.59 $29.47 $54.18 39
5Y EBITDA Exit $23.73 $41.88 $77.44 41
5Y P/E Exit $21.26 $46.06 $79.37 38
10Y Revenue Exit $20.76 $42.63 $55.22 36
10Y EBITDA Exit $25.70 $55.56 $106.65 37
10Y P/E Exit $23.93 $50.35 $92.63 35
Earnings-Based
Graham-Dodd $8.07 $56.27 $78.96 54
Lynch FV $29.07 $41.53 $53.99 50
PEG = 1.0 $29.07 $41.53 $53.99 46
EPV $11.07 $13.00 $14.67 59
Dividend Discount
Gordon GGM $3.36 $6.70 $10.15 70
DDM Multi-Stage $3.36 $5.79 $7.07 61
Multiples
P/E Multiple $18.69 $24.92 $31.15 63
P/S Multiple $15.13 $20.17 $25.21 58
P/B Multiple $15.13 $20.17 $25.21 55
EV/EBIT $20.87 $28.22 $35.57 53
EV/EBITDA $20.87 $28.22 $35.56 54
EV/Revenue $11.64 $17.12 $22.61 43
Asset-Based
NCAV (Graham) $4.80 $6.44 $9.61 50
Growth DCF
Growth DCF $27.17 $52.77 $94.02 80
Rev-Margin DCF $19.43 $33.90 $64.32 74
Economic Profit
Residual Income $8.84 $10.46 $21.57 76
ROIC Compounder $12.90 $18.27 $23.26 72
Growth Earnings
Growth-Adj P/E $38.02 $54.32 $70.62 68

Widest divergence: Growth Earnings ($54.32) versus Dividend Discount ($5.79). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.7B
Revenue growth (YoY) +11.4%
Net margin 12.3%
Return on equity 13.3%
Free cash flow $317M FY2025
P/E ratio 39.4
More key figures
Operating margin 19.1%
EPS (TTM) $1.23
Dividend yield 0.8%
EPS growth (YoY) +37.2%
Net debt $280M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 70 · Market factors (momentum, volatility) 62

Profitability 49
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 74
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 70
Distance to the 52-week high (market factor)
Net Issuance 73
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Zurn Elkay Water Solutions Corporation engages in design, procurement, manufacture, and marketing of water management solutions in the United States, Canada, and internationally.

Full company description

Zurn Elkay Water Solutions Corporation engages in design, procurement, manufacture, and marketing of water management solutions in the United States, Canada, and internationally. It offers water dispensing and filtration products, such as filtered bottle filling stations, water fountains and water dispensers, and filtered faucets under the Elkay and Halsey Taylor brand names; filtered units including water filters; and water safety and control products, such as backflow preventers, fire system valves, pressure reducing valves, and thermostatic mixing valves under the Zurn and Wilkins brand names. The company also provides flow systems products comprising point drains, hydrants, fixture carrier systems, and chemical drainage systems; and oil and grease interceptors and separators, acid neutralization systems, and remote monitoring systems under the Zurn, Green Turtle, and Wade brands. In addition, it offers sensor operated flush valves under the Aquaflush, AquaSense, and AquaVantage brands; heavy-duty commercial faucets under the AquaSpec brand; flush valves and faucets under the Hydro X Power brands; water conserving fixtures under the EcoVantage and Zurn One brands; stainless steel, quartz, fireclay-ceramic, and cast iron sinks under the Elkay brand name; stainless steel sinks and plumbing fixtures under the Just brand; restroom partition systems and lockers under the Hadrian brand name; and hand dryers. Further, the company offers its products to institutional, commercial, waterworks, and residential end markets through independent sales representatives, plumbing wholesalers, and industry-specific distributors in the waterworks, foodservice, industrial, janitorial, sanitation, and sitework industries. The company was formerly known as Zurn Water Solutions Corporation and changed its name to Zurn Elkay Water Solutions Corporation in July 2022. Zurn Elkay Water Solutions Corporation was founded in 1900 and is headquartered in Milwaukee, Wisconsin.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zurn Elkay Water Solutions Corporation reported revenue of $1.7B in FY2025 versus $911M in FY2021, a compound +16.8%/yr. Reported net income was $198M in FY2025, compounding +13.1%/yr from FY2021.

Growth Quality 92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$1.7B
Latest YoY
+8.3%
Avg. growth/yr (3Y)
+9.8%
Avg. growth/yr (5Y)
+24.7%
Avg. growth/yr (40Y)
+7.3%
Revenue +16.8%/yr
FY21 $911M
FY22 $1.3B
FY23 $1.5B
FY24 $1.6B
FY25 $1.7B
Net income +13.1%/yr
FY21 $121M
FY22 $61.7M
FY23 $113M
FY24 $160M
FY25 $198M

ZWS screens 52% overvalued. Compare with Veralto Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Zurn Elkay Water Solutions Corporation Fair Value". https://www.fairvalue-calculator.com/stock/ZWS

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Pollution & Treatment Controls · 91 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 72 · Top 25%
Fair Value upside −52% · Below median
Return on equity (TTM) 13% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 19% · Top 25%
Revenue growth 11% · Above median
Dividend yield (TTM) 0.8% · Below median
Debt / equity 0.31× · Higher than 75% of peers

Valuation Multiples vs Pollution & Treatment Controls median · lower = cheaper

P/E (TTM) 39.4× · Pricier than median
P/B 5.07× · Pricier than 75% of peers
P/S (TTM) 4.67× · Pricier than 75% of peers
P/FCF 25.7× · Pricier than 75% of peers
EV/EBITDA 21.2× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 57 · sector 14
PAST 53 · sector 10
HEALTH 85 · sector 95
DIVIDEND 17 · sector 37

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Pollution & Treatment Controls stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Veralto Corporation VLTO $94.21 $69.11 -27%
Canmax Technologies Co 300390 ¥57.02 ¥10.41 -82%
CECO Environmental Corp CECO $83.63 $15.19 -82%
Fujian Longking Co 600388 ¥17.58 ¥15.59 -11%
Munters Group MTRS kr 166.60 kr 16.90 -90%
China Conch Venture Holdings 0586 HK$8.83 HK$14.14 +60%
Mega Union Technology Inc 6944 1,005 TWD 539.58 TWD -46%
MayAir Technology (China) Co 688376 ¥96.57 ¥18.80 -81%
Shanghai Emperor of Cleaning Hi-Tech Co 603200 ¥38.97 ¥5.73 -85%
Zhongyuan Environmental Protection Co 000544 ¥7.30 ¥15.46 +112%

Compare Zurn Elkay Water Solutions Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Zurn Elkay Water Solutions Corporation (ZWS) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $24.92 versus a price of $51.42, about −52% (overvalued).
What is the fair value of ZWS?
Our model-based fair value for Zurn Elkay Water Solutions Corporation is $24.92 (as of Jul 16, 2026), built from audited fundamentals. The current price is $51.42.
What is the quality score of ZWS?
Zurn Elkay Water Solutions Corporation has a Quality Score of 72/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Zurn Elkay Water Solutions Corporation (ZWS)?
Zurn Elkay Water Solutions Corporation reported trailing-twelve-month revenue of about $1.7B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of ZWS?
The net profit margin of Zurn Elkay Water Solutions Corporation is about 12.3%, meaning it keeps roughly 12.3% of revenue as net income. Based on the latest reported figures.
Does Zurn Elkay Water Solutions Corporation pay a dividend?
Zurn Elkay Water Solutions Corporation currently shows a dividend yield of about 0.84% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Zurn Elkay Water Solutions Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.