olivlawolivlaw

olivLaw · US equity research

Zurn Elkay Water Solutions Corporation ZWS

General Industrial Machinery & Equipment · SIC 3560 · Vertical: General Industrial Machinery & Equipment (SIC 3560)

45.15USD+2.33% · 1 dayClose 04 Nov 2026

Zurn Elkay Water Solutions is a specialist supplier of water management products for institutional and commercial buildings, with products specified into projects and brands well known in the United States. In 2026 the company grew sales and raised its outlook while completing the Intellihot acquisition, valued at about 108.5 million USD.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, Zurn Elkay Water Solutions Corporation (ZWS) stock was 45.15 USD (+2.33% on the day), with market capitalisation 7.5 bn USD, P/E 26.3 on diluted EPS of 1.72 USD over the last 12 months, dividend yield 0.97%, beta 0.90, 52-week range 43.50–53.18 USD. Latest reported quarter (Q3 2026): revenue of 495.1 m USD (+8.7% YoY), net income of 76.3 m USD (+23.5% YoY), diluted EPS 0.45 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
7.5 bn USD
shares as of 22 Oct 2026
P/E (TTM)
26.3
Diluted EPS TTM 1.72 · TTM to 30 Sept 2026
E/P (TTM)
3.80%
TTM to 30 Sept 2026
Dividend yield
0.97%
DPS 12m 0.44
Beta (2y)
0.90
Volatility (1y) 30%
52-week range
43.5053.18

Price history

Loading chart…

Technical reading

RSI (14)
42.4
weak (30–45)
Bollinger (20, 2)
43.34 – 50.03
in the lower half of the band · %B 0.27 · band width 14.3%
SMA 50 / 200
46.84 / 48.27
downtrend (price < SMA50 < SMA200)
MACD (12, 26, 9)
-0.64 / -0.29
MACD below signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month−5.9%−1.1%−4.8 pp—
3 months−14.4%−0.5%−14.0 pp—
6 months−11.7%+4.4%−16.1 pp—
Year to date−2.9%+12.3%−15.2 pp—
1 year−3.7%+13.5%−17.2 pp+19.3%
3 years+57.6%+76.4%−18.8 pp+63.3%
5 years+26.4%+63.7%−37.3 pp—
Max drawdown (1y)
−18.2%
04 Aug 2026 → 28 Oct 2026
Max drawdown (5y)
−47.8%
19 Nov 2021 → 23 Mar 2023
Compound annual growth (5y)
+4.8%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
495.1 m USD
+8.7% YoY
Net income
76.3 m USD
+23.5% YoY
Diluted EPS
0.45
+25.0% YoY
net / operating
15.4% / 21.9%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue370.7 m388.8 m444.5 m455.4 m407.2 m433.0 m491.0 m495.1 m
Cost of revenue209.5 m207.8 m242.2 m254.7 m226.4 m227.2 m202.7 m249.3 m
Gross profit161.2 m181.0 m202.3 m200.7 m180.8 m205.8 m288.3 m245.8 m
SG&A93.3 m101.2 m108.2 m106.7 m101.5 m108.2 m119.5 m121.0 m
Operating income49.3 m63.4 m77.6 m77.5 m60.4 m82.1 m152.3 m108.2 m
Interest expense7.5 m7.3 m7.7 m7.1 m6.5 m6.2 m6.1 m6.3 m
Pre-tax income41.8 m56.1 m67.9 m79.1 m53.2 m76.9 m150.1 m102.6 m
Income tax5.7 m15.1 m17.8 m19.5 m11.5 m18.0 m37.6 m26.5 m
Net income36.4 m43.6 m50.5 m61.8 m42.1 m58.9 m113.3 m76.3 m
Diluted EPS0.21 ≈0.260.290.360.25 ≈0.350.670.45
Operating cash flow63.6 m42.9 m110.6 m ≈101.3 m ≈91.7 m46.1 m162.3 m ≈112.2 m ≈
Dividends paid15.3 m15.2 m15.1 m ≈15.1 m ≈18.5 m18.4 m18.4 m ≈18.2 m ≈
Share repurchases20.3 m77.4 m32.5 m ≈25.0 m ≈25.0 m50.0 m49.6 m ≈35.1 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 31 percentile of its own 32-quarter history (min 9.6, median 36.7, max 89.6; quarters with earnings only).

Fiscal years

Fiscal year2018⚠ 2019202020212022202320242025
Revenue1.9 bn710.1 m562.7 m910.9 m1.3 bn1.5 bn1.6 bn1.7 bn
Revenue YoY+8.1%—−20.8%+61.9%+40.7%+19.4%+2.4%+8.3%
Net income75.9 m34.3 m146.7 m120.9 m61.7 m112.7 m160.2 m198.0 m
Net income YoY+2.4%—+327.7%−17.6%−49.0%+82.7%+42.1%+23.6%
Diluted EPS0.620.281.190.970.400.640.921.15
Diluted EPS YoY−3.1%—+325.0%−18.5%−58.8%+60.0%+43.8%+25.0%
net %4.1%4.8%26.1%13.3%4.8%7.4%10.2%11.7%
Free cash flow190.5 m215.6 m278.8 munavailableunavailableunavailableunavailableunavailable

The series breaks before 2019: earlier years come from the original reports of the issuer of that time, later years from a subsequent filing that restated the perimeter (a separation, discontinued operations). The year-on-year change across the break is not shown.

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
300.5 m USD
Financial debt
496.5 m USD
Net debt
196.0 m USD
Equity
1.6 bn USD
Total assets
2.7 bn USD
Debt / equity
0.31x
Current ratio
3.13x
ROE
12.4%
ROA
7.4%
FCF margin
unavailable

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
1.5 bn
2024
1.6 bn
2025
1.7 bn

SEC (XBRL)· 09 Feb 2026verified

Cost of revenue
2023
882.4 m
2024
859.5 m
2025
931.1 m

SEC (XBRL)· 09 Feb 2026verified

Gross profit
2023
648.1 m
2024
707.0 m
2025
764.8 m

SEC (XBRL)· 09 Feb 2026verified

Research & development
2023
—
2024
—
2025
—

SEC (XBRL)· 12 May 2020verified

SG&A
2023
371.3 m
2024
389.8 m
2025
417.6 m

SEC (XBRL)· 09 Feb 2026verified

Operating income
2023
191.4 m
2024
244.6 m
2025
278.9 m

SEC (XBRL)· 09 Feb 2026verified

Depreciation & amortisation
2023
—
2024
—
2025
—

SEC (XBRL)· 12 May 2020verified

EBITDA
2023
—
2024
—
2025
—

SEC (XBRL)· 09 Feb 2022derived

Interest expense
2023
38.5 m
2024
33.1 m
2025
28.6 m

SEC (XBRL)· 09 Feb 2026verified

Pre-tax income
2023
146.8 m
2024
207.0 m
2025
256.3 m

SEC (XBRL)· 09 Feb 2026verified

Income tax
2023
42.6 m
2024
48.1 m
2025
63.9 m

SEC (XBRL)· 09 Feb 2026verified

Net income
2023
112.7 m
2024
160.2 m
2025
198.0 m

SEC (XBRL)· 09 Feb 2026verified

Diluted EPS
2023
0.64
2024
0.92
2025
1.15

SEC (XBRL)· 09 Feb 2026verified

Weighted average diluted shares
2023
177.3 m
2024
174.7 m
2025
171.3 m

SEC (XBRL)· 09 Feb 2026verified

Dividend per share
2023
0.29
2024
0.33
2025
0.38

SEC (XBRL)· 09 Feb 2026verified

Balance sheet · USD

Cash
2023
136.7 m
2024
198.0 m
2025
300.5 m

SEC (XBRL)· 09 Feb 2026verified

Receivables
2023
210.2 m
2024
202.2 m
2025
184.8 m

SEC (XBRL)· 09 Feb 2026verified

Inventories
2023
277.6 m
2024
272.6 m
2025
274.4 m

SEC (XBRL)· 09 Feb 2026verified

Current assets
2023
667.8 m
2024
722.1 m
2025
811.7 m

SEC (XBRL)· 09 Feb 2026verified

Property, plant & equipment, net
2023
—
2024
—
2025
—

SEC (XBRL)· 27 Apr 2022verified

Goodwill
2023
796.0 m
2024
794.2 m
2025
795.0 m

SEC (XBRL)· 09 Feb 2026verified

Intangibles (excl. goodwill)
2023
952.4 m
2024
891.6 m
2025
835.0 m

SEC (XBRL)· 09 Feb 2026verified

Total assets
2023
2.7 bn
2024
2.6 bn
2025
2.7 bn

SEC (XBRL)· 09 Feb 2026verified

Accounts payable
2023
56.4 m
2024
71.7 m
2025
65.2 m

SEC (XBRL)· 09 Feb 2026verified

Short-term debt
2023
900.0 k
2024
800.0 k
2025
900.0 k

SEC (XBRL)· 09 Feb 2026verified

Long-term debt
2023
494.4 m
2024
494.8 m
2025
495.6 m

SEC (XBRL)· 09 Feb 2026verified

Current liabilities
2023
220.9 m
2024
247.8 m
2025
259.4 m

SEC (XBRL)· 09 Feb 2026verified

Total liabilities
2023
1.1 bn
2024
1.1 bn
2025
1.1 bn

SEC (XBRL)· 09 Feb 2026verified

Equity
2023
1.6 bn †
2024
1.6 bn †
2025
1.6 bn †

SEC (XBRL)· 09 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
253.9 m
2024
293.5 m
2025
346.5 m

SEC (XBRL)· 09 Feb 2026verified

Capex
2023
—
2024
—
2025
—

SEC (XBRL)· 12 May 2020verified

Free cash flow
2023
—
2024
—
2025
—

SEC (XBRL)· 09 Feb 2022derived

Investing cash flow
2023
-4.6 m
2024
-20.2 m
2025
-29.9 m

SEC (XBRL)· 09 Feb 2026verified

Financing cash flow
2023
-239.2 m
2024
-207.5 m
2025
-217.3 m

SEC (XBRL)· 09 Feb 2026verified

Dividends paid
2023
50.4 m
2024
56.6 m
2025
63.9 m

SEC (XBRL)· 09 Feb 2026verified

Share repurchases
2023
125.1 m
2024
150.2 m
2025
159.9 m

SEC (XBRL)· 09 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
8.3%
computed by olivLawFY 2025
Revenue CAGR 3Y
9.8%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
24.7%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
14.0%
computed by olivLawFY 2025
Net income growth (YoY)
23.6%
computed by olivLawFY 2025
Net income CAGR 3Y
47.5%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
6.2%
computed by olivLawFY 2020 → FY 2025
EPS growth (YoY)
25.0%
computed by olivLawFY 2025
EPS CAGR 3Y
42.2%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
-0.7%
computed by olivLawFY 2020 → FY 2025
FCF growth (YoY)
unavailable
input data missing

Profitability

Gross margin
50.4%
computed by olivLawTTM to 30 Sept 2026
EBITDA margin
unavailable
input data missing
EBIT margin
22.1%
computed by olivLawTTM to 30 Sept 2026
Net margin
15.9%
computed by olivLawTTM to 30 Sept 2026
FCF margin
unavailable
input data missing

Returns

ROE
17.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROA
10.6%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
16.4%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROCE
16.1%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
25.6%
computed by olivLawTTM to 30 Sept 2026
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
193.2 m USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
unavailable
input data missing
Debt / equity
0.3x
computed by olivLawbalance sheet at 30 Sept 2026
Interest coverage
16.1x
computed by olivLawTTM to 30 Sept 2026

Liquidity

Current ratio
2.9x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
1.9x
computed by olivLawbalance sheet at 30 Sept 2026
Cash ratio
1.0x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
412.3 m USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
unavailable
input data missing
Free cash flow
unavailable
input data missing
FCF conversion
unavailable
input data missing
Cash conversion
unavailable
input data missing

Efficiency

Days sales outstanding
50 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days inventory outstanding
112 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days payables outstanding
35 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Cash conversion cycle
127 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

Market and valuation

Market capitalisation
7.5 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
7.6 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
25.7x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
26.3x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
3.8%
computed by olivLawTTM to 30 Sept 2026
P/B
4.4x
computed by olivLawbalance sheet at 30 Sept 2026
P/S
4.1x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
unavailable
input data missing
EV/EBIT
19.0x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
4.2x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
unavailable
input data missing
FCF yield
unavailable
input data missing
Dividend yield
1.0%
computed by olivLawTTM to 30 Sept 2026
Shareholder yield (distributions)
3.1%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

Risk

Altman Z
4.88
computed by olivLawbalance sheet at 30 Sept 2026

Valuation

olivLaw classification

Neutral profile

Score: 73 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

45.15 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 7.5 bn USD

Key indicators

Market capitalisation
7.5 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
26.3x
computed by olivLawTTM to 30 Sept 2026
P/B
4.4x
computed by olivLawbalance sheet at 30 Sept 2026
EV/EBITDA
unavailable
input data missing
ROE
17.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Net margin
15.9%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
8.3%
computed by olivLawFY 2025
Dividend yield
1.0%
computed by olivLawTTM to 30 Sept 2026

Coverage and freshness

36/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 22 Oct 2026
Source: SEC (XBRL)published 27 Oct 2026
verified 2668derived 148

Score by group

  • Valuation38
  • Balance sheet100
  • Quality70
  • Growth91
  • Returns45

Estimated value range

Low
14.88
USD per share
Mid
23.19
USD per share
High
26.09
USD per share
Price: 45.15 USD
The price is above the range
Potential to the central value: -48.6% (value / price − 1)
Margin of safety: -94.7% (1 − price / value)
Agreement between methods: low · 2 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 4.99 – 45.46 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)unavailable · the input exists, but its latest figure is far older than the latest reported period: not used
  • Peers: EV/EBITDAunavailable · input data missing
  • Peers: P/E24.77 – 45.46 (Mid 40.65)
    7 companies used · median multiple 23.7x · quartiles 14.4x – 26.5x
    EFXT, GTEC, GTES, IR, ITW, TWIN, ZBRA
  • Dividend discount (DDM)4.99 – 6.72 (Mid 5.73)
Multiple comparisons use the SIC vertical: General Industrial Machinery & Equipment (SIC 3560)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 73/100

FactorValueScoreWeight used
ROIC · Quality16.4%67 (vs peers)17%
Net margin · Quality15.9%75 (vs peers)10%
FCF conversion · Qualityunavailableunavailable—
Revenue CAGR 3Y · Growth9.8%82 (on a fixed band)14%
EPS CAGR 3Y · Growth42.2%100 (on a fixed band)14%
Net debt / EBITDA · Balance sheetunavailableunavailable—
Interest coverage · Balance sheet16.1x100 (on a fixed band)10%
Current ratio · Balance sheet2.9x100 (on a fixed band)7%
P/E (TTM) · Valuation26.3x38 (vs peers)17%
EV/EBITDA · Valuationunavailableunavailable—
FCF yield · Valuationunavailableunavailable—
Shareholder yield (distributions) · Returns3.1%45 (on a fixed band)10%
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet100/100 · 2/3 factors with a value
  • Growth91/100 · 2/2 factors with a value
  • Quality70/100 · 2/3 factors with a value
  • Returns· partial45/100 · 1/2 factors with a value
  • Valuation· partial38/100 · 1/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

ZURN ELKAY WATER SOLUTIONS CORPORATION (ZWS). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 1.7 bn USD in 2025; YoY growth 8.3%; net margin 15.9%; ROE 17.7%.

The estimated value range is 14.88–26.09 USD per share (median of 2 methods, agreement: low); assumptions are illustrative. Against the central value of 23.19 USD, the price of 45.15 USD leaves a potential of -48.6% (value / price − 1) and a margin of safety of -94.7% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 73/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: returns, valuation. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Net margin: 15.9%
  • Revenue CAGR 3Y: 9.8%
  • EPS CAGR 3Y: 42.2%
  • Interest coverage: 16.1x
  • Current ratio: 2.9x

What contradicts it

  • The price is above the estimated value range
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): FCF conversion, Net debt / EBITDA, EV/EBITDA, FCF yield, Payout ratio (FCF).

Versus the vertical median

General Industrial Machinery & Equipment (SIC 3560) · same industry (4-digit SIC) · compared with 8 companies

Multiples and returns vs the median

P/E
26.3x
vertical median 24.9x
above median (+5.6%)
EV/EBITDA
—
vertical median 14.5x
P/S
4.1x
vertical median 2.1x
above median (+90.8%)
P/B
4.4x
vertical median 2.7x
above median (+64.3%)
ROE
17.7%
vertical median 14.7%
above median (+20.1%)
Net margin
15.9%
vertical median 10.1%
above median (+57.8%)
EBIT margin
22.1%
vertical median 14.2%
above median (+55.4%)
Revenue YoY
8.3%
vertical median 7.3%
above median (+13.6%)
Net debt/EBITDA
—
vertical median 0.9x
Dividend yield
1.0%
vertical median 0.7%
above median (+44.5%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
ITWIllinois Tool Works Inc83.4 bn26.1101.7%19.4%+0.9%+18% / +21%
IRIngersoll Rand Inc.32.3 bn23.713.4%17.2%+5.7%+5% / +18%
ZBRAZebra Technologies Corporation15.7 bn26.816.5%9.8%+8.3%+32% / +40%
ZWSZurn Elkay Water Solutions Corporation7.5 bn26.317.7%15.9%+8.3%−4% / +58%
GTESGates Industrial Corporation Ltd.6.1 bn17.010.6%10.4%+1.0%+7% / +100%
EFXTEnerflex Ltd2.5 bn39.36.0%2.5%+6.5%+46% / +377%
GHMGraham Corporation816.0 m67.17.5%4.5%+16.9%+21% / +275%
TWINTwin Disc, Incorporated370.7 m11.916.3%8.0%+11.9%+64% / +86%
GTECGreenland Technologies Holding Corporation10.7 m0.916.0%12.3%+8.0%−51% / −79%

1- and 3-year price returns: for ZWS from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
28.83
Total return -35% · Per year -35%
50.85
Total return 14% · Per year 14%
76.43
Total return 71% · Per year 71%
3 years
31.03
Total return -29% · Per year -11%
61.29
Total return 39% · Per year 12%
100.69
Total return 128% · Per year 32%
5 years
33.40
Total return -22% · Per year -5%
73.86
Total return 70% · Per year 11%
132.66
Total return 203% · Per year 25%
What moves the 3-year price the most
  • Exit P/E± 15.32
  • Net margin± 10.73
  • Annual revenue growth± 8.38
  • Annual dilution± 0.90

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 28 Jul 2026; since then the company filed 8-K (27 Oct 2026 · results), 10-Q (27 Oct 2026).

In brief

Zurn Elkay Water Solutions is a specialist supplier of water management products for institutional and commercial buildings, with products specified into projects and brands well known in the United States. In 2026 the company grew sales and raised its outlook while completing the Intellihot acquisition, valued at about 108.5 million USD 23.

SWOT

Strengths

  • A broad range of specified products, well-known brands and high customer loyalty once products are included in projects 1.
  • A local distribution network with inventory close to customers, which allows faster deliveries than many rivals 1.
  • Operating discipline through the Zurn Elkay Business System, which supported rising margins in the second quarter of 2026 23.

Weaknesses

  • Dependence on a few large customers and distributors, whose problems could quickly affect financial results 1.
  • Raw material costs and tariff exposure can affect margins, and the company does not always control these costs 12.
  • Repeated restructuring carries costs and can divert management attention from operating goals 12.

Opportunities

  • Integrating Intellihot could open new product categories in existing markets if the integration plan succeeds 2.
  • Product launches into adjacent categories, planned for the second half of 2026 and 2027, could expand the addressable market 3.
  • Demand for clean water, water conservation and the removal of plastic bottles could support long-term growth 1.

Threats

  • Strong competition from larger rivals could compress margins if they pursue aggressive pricing 1.
  • A slowdown in institutional or commercial construction could reduce demand for the company's products 1.
  • Changes in tariff policy or uncertainty over recovering tariffs already paid could affect costs and results 2.

Risks

  • Dependence on large customershigh

    A significant share of sales comes from a few customers and distributors, and losing one of them could seriously affect results 1.

  • Cyclicality of constructionmedium

    Demand depends on construction activity and economic conditions, and a drop in investment could reduce sales 1.

  • Price pressure from competitorsmedium

    Larger and regional competitors could force price cuts, which would hurt margins unless offset by productivity gains 1.

  • Integration of acquisitionsmedium

    Integrating Intellihot and other businesses carries operational and financial risks, and expected benefits could be delayed or not fully realized 12.

  • Tariff policy and refund uncertaintylow

    Further IEEPA tariff recoveries remain uncertain, and legislative changes could alter import costs 2.

Investment thesis

What would need to be true (bull case)

  • If growth in core sales and margin expansion continue, the company could meet its raised 2026 outlook and generate solid cash flow 23.
  • The Intellihot acquisition and new products could open higher-growth categories and widen the company's addressable market 23.
  • Its specification position and distribution network could sustain high market shares and long-term customer loyalty 1.

What would break the thesis

  • If institutional and commercial construction slows, demand for the company's products could fall faster than management expects 1.
  • Part of the recent earnings growth reflects one-off tariff refunds, and without them underlying operating momentum could look weaker than the quarter's figures suggest 23.
  • Competition and dependence on large customers could limit pricing power, while integrating acquisitions could absorb resources without immediate results 1.

What to watch

  • Delivery of the adjusted EBITDA and free cash flow outlook for 2026Q4 2026
  • Progress of the Intellihot integration and its contribution to salesQ3 2026
  • Further IEEPA tariff recoveries and their effect on costsnext 10-Q
  • Core sales trend in the fourth quarter and the 2027 product launches2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 28 Jul 2026; since then the company filed 8-K (27 Oct 2026 · results), 10-Q (27 Oct 2026).

The business

The business model rests on having products included in project specifications, which builds customer loyalty once a product has been accepted 1. The North American sales network relies on about 1,000 independent sales representatives, which the company presents as a key source of competitive advantage 1. Acquisitions of companies in attractive markets are also a core part of the growth strategy 1.

The company frames its operating approach as the Zurn Elkay Business System, a continuous improvement framework focused on customer satisfaction and operating efficiency 1. On the dependency side, a few large customers and distributors account for a significant share of sales, which makes those relationships central to results 1.

Segments

Water safety and control

This segment, sold under the Zurn and Wilkins brands, includes valves such as backflow preventers, fire system valves and thermostatic mixing valves 1. The products are designed to meet the strict requirements of independent test labs and are sold into both new construction and retrofit projects 1.

Flow systems and hygiene

The segment includes specification drainage products, oil and grease interceptors and acid neutralization systems, plus sinks, faucets and restroom partitions sold under brands such as Zurn, Elkay, Just and Hadrian 1. The company argues this range lets it deliver a comprehensive hygienic package for new and existing buildings 1.

Filtered drinking water

The Elkay line of water stations and NSF-certified filters reduces contaminants such as lead and PFAS, and in 2025 the company launched Pro Filtration 1. Core sales in the second quarter of 2026 grew across all product categories 2.

Market context

The company's market consists mainly of institutional and commercial construction, with a smaller share in waterworks and residential construction 1. It sees long-term demand supported by water safety, conservation and access to clean drinking water, and core sales in the second quarter of 2026 rose 10 percent year over year 13.

The markets are described as fragmented, with different competitors in each product line, and the company says no single rival competes across its whole range 1. Historically, institutional and commercial construction has been more stable than residential construction, which reduces exposure to economic cycles 1.

Trends

  • Growth in institutional and commercial constructiontailwind

    Demand depends on new construction and on retrofits for energy and water efficiency, which could support volumes over the long term if construction activity stays healthy 1.

  • Regulatory and building code requirementstailwind

    Products must meet strict standards from bodies such as NSF, IAPMO and UL, which can raise barriers for new entrants and support the specification of existing products 1.

  • Tariffs and trade policymixed

    Reciprocal tariffs affected raw material costs, and after the February 2026 Supreme Court ruling the company received refunds, though further recoveries remain uncertain 2.

  • Artificial intelligence and product innovationheadwind

    The company warns it may not be able to adopt new technologies, including artificial intelligence, quickly enough, and competitors that use them more effectively could gain an edge 1.

Competitive position

Competition comes from larger rivals with greater financial resources as well as from many regional competitors, which can pressure prices and margins 1. The company says some competitors have gained more penetration in certain markets, so competitive pressure could affect sales volume if its position weakens 1.

The company's advantages lie in product specification, local distribution and short lead times, which let it hold large market shares in most product lines 1. If these advantages weakened, its competitive position could be affected 1.

  • Large international and national competitors

    The source describes larger rivals with more resources that can adopt more aggressive sales policies; they are not named in the supplied sources.

  • Regional competitors

    The company mentions numerous regional competitors in North America, without naming them in the supplied sources.

  • Plumbing and water system manufacturers

    Competition varies by product line, and no single firm covers the full range, according to the source.

  • Water heating suppliers

    Entry into water heating through Intellihot brings the company into competition with specialist tankless heater makers, not named in the source.

News & filings

In the press

No news in our archive over the last 180 days.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Zurn Elkay Water Solutions Corporation · 09 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Zurn Elkay Water Solutions Corporation · 28 Jul 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Zurn Elkay Water Solutions Corporation · 28 Jul 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.