Watts Water Technologies Inc. logo

Watts Water Technologies Inc.

WTS | NYSE
Chart Builder DCF Calculator
$350.62
-$0.04 (-0.01%)
At close: Sep 21, 2026, 4:00 PM ET
$350.70
+$0.08 (+0.02%)
After-hours: Sep 21, 2026, 6:13 PM ET
TTM
Period Ending
Q2 2026
Jun 27, 2026
Q1 2026
Mar 28, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 27, 2025
Q2 2025
Jun 28, 2025
Q1 2025
Mar 29, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 28, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 23, 2023
Q2 2023
Jun 24, 2023
Q1 2023
Mar 25, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 24, 2022
Q2 2022
Jun 25, 2022
Q1 2022
Mar 26, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 25, 2021
Q2 2021
Jun 26, 2021
Q1 2021
Mar 27, 2021
Net Income
483.4M 366.4M 340.8M 324.6M 311.4M 292.5M 291.1M 279.4M 276.2M 270.1M 262.2M 275M 267.9M 261.7M 251.5M 223M 210.7M 178.5M 165.7M 154.8M 141.3M 124M
Depreciation & Amortization
75.7M 59.1M 57.4M 55.6M 55.8M 54.8M 54.4M 53.3M 49.8M 46.6M 43.3M 39.9M 39.7M 39.4M 39.7M 41.7M 42.1M 43.6M 45.1M 45.8M 46.9M 46.9M
Stock-Based Compensation
25.2M 18.3M 21.2M 19.1M 19M 18.4M 19.5M 21.2M 20.7M 20.2M 20.2M 19.7M 19.7M 19.1M 18.4M 19.3M 21.2M 23.3M 22.9M 20.7M 17.2M 12M
Other Working Capital
-23.2M -15.2M -18.1M -32.1M 16.1M 18.6M 31.6M 13.9M -12.5M -11.6M -20.6M 400K -1M n/a 1.9M -3.1M 700K 3.8M -800K 2.7M -5.5M 700K
Other Non-Cash Items
14.2M 12.9M 7.2M 1.4M -41.2M -44.6M -45.7M -45.9M -4.4M -1.1M 100K -1.4M -1.5M -1.3M -200K 1.7M 2.2M 2.1M 1.4M 1.8M 3.4M 4.6M
Deferred Income Tax
44.1M 39.8M 32.6M 30.4M -15.7M -18M -14.7M -14.4M -13.9M -17.2M -18.8M -40.6M -38.6M -36.1M -29.6M -5.4M -4.5M -6.7M -8.2M 600K 300K 7.4M
Change in Working Capital
-226.8M -131.8M -57.2M -44.3M 25.8M 67.6M 56.5M 37.9M 12.8M 4.4M 3.8M 46M -7.6M -23.4M -55.8M -148.1M -119.2M -95.9M -46.1M 12.6M 45.6M 68.7M
Operating Cash Flow
415.8M 364.7M 402M 386.8M 355.1M 370.7M 361.1M 331.5M 341.2M 323M 310.8M 338.6M 279.6M 259.4M 224M 132.2M 152.5M 144.9M 180.8M 236.3M 254.7M 263.6M
Capital Expenditures
-59.8M -47.4M -45.7M -43.3M -38.2M -34.8M -35.3M -34M -35M -34.7M -29.7M -26.9M -26.6M -27.6M -28.1M -27.3M -26.8M -27.4M -26.7M -29.6M -33M -39.8M
Cash Acquisitions
-175M -188.7M -257.1M -85.7M -85.7M -61.2M -90.6M -391.9M -392.3M -413.1M -313.4M -12.1M -11.7M 800K 800K -8.3M -8.3M -7.1M -4.2M -1.5M -8.3M -10.3M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a n/a n/a n/a 1.2M 1.2M 1.2M 1.2M n/a n/a n/a 4.3M 4.4M 4.4M 4.4M 300K 200K 200K 200K 700K 700K 800K
Investing Cash Flow
-234.8M -236.1M -302.8M -129M -122.7M -94.8M -124.7M -424.7M -427.3M -447.8M -343.1M -34.7M -33.9M -22.4M -22.9M -35.3M -34.9M -34.3M -30.7M -30.4M -40.6M -49.3M
Debt Repayment
-93.4M -2.6M -2.6M -17.6M -62.7M -87.7M -102.7M 112.2M 157.3M 132.2M 147.2M -90.3M -110.5M -60.2M 300K 28.2M 8.6M 3.8M -56.4M -96.6M -71.7M -182M
Common Stock Repurchased
-19.8M -15.9M -16M -15.8M -16.8M -16.9M -17M -17.3M -16.4M -16.3M -16M -16M -16M -30.2M -69.4M -69.3M -69.3M -55.1M -16M -15.9M -15.6M -18M
Dividend Paid
-91.2M -70M -66.9M -63.8M -60.8M -57.8M -55.5M -53.2M -50.9M -48.5M -46.5M -44.5M -42.5M -40.6M -39.5M -38.2M -36.9M -35.5M -34.3M -33.7M -32.3M -31.2M
Other Financial Acitivies
-26.2M -13.3M -11.4M -11.6M -13.6M -13.4M -15.3M -15.1M -13M -14M -15.7M -16M -15.9M -15M -13.1M -12.7M -13M -15.3M -11.9M -11.5M -11.1M -11M
Financial Cash Flow
-230.6M -101.8M -96.9M -108.8M -153.9M -175.8M -190.5M 26.6M 77M 53.4M 69M -166.8M -184.9M -146M -121.7M -92M -110.6M -102.1M -118.6M -157.7M -130.7M -242.2M
Net Cash Flow
-52.2M 37.9M 18.6M 153.8M 89.9M 99.7M 36.8M -58.8M -12.5M -74.7M 39.3M 143.2M 61.9M 85M 68.8M -19.2M -10.1M 1.4M 23.1M 50.4M 91.4M -20M
Free Cash Flow
356M 317.3M 356.3M 343.5M 316.9M 335.9M 325.8M 297.5M 306.2M 288.3M 281.1M 311.7M 253M 231.8M 195.9M 104.9M 125.7M 117.5M 154.1M 206.7M 221.7M 223.8M
Adj. Free Cash Flow
330.8M 299M 335.1M 324.4M 297.9M 317.5M 306.3M 276.3M 285.5M 268.1M 260.9M 292M 233.3M 212.7M 177.5M 85.6M 104.5M 94.2M 131.2M 186M 204.5M 211.8M
Maintenance CapEx
-41.77M -23.9M -22.2M -29.79M -28.06M -23.34M -13.74M -6.89M -10.54M -16.28M -20.35M -19.64M -17.29M -11.67M -7.61M -3.17M -128.08K n/a -958.12K -10.55M -20.55M -35.45M
Growth CapEx
-18.03M -23.5M -23.5M -13.51M -10.14M -11.46M -21.56M -27.11M -24.46M -18.42M -9.35M -7.26M -9.31M -15.93M -20.49M -24.13M -26.67M -27.4M -25.74M -19.05M -12.45M -4.35M
Owner Earnings
374.03M 340.8M 379.8M 357.01M 327.04M 347.36M 347.36M 324.61M 330.66M 306.72M 290.45M 318.96M 262.31M 247.73M 216.39M 129.03M 152.37M 144.9M 179.84M 225.75M 234.15M 228.15M

© 2026 bestshares.com. All rights reserved.