As of 2024-12-12, the Intrinsic Value of Pentair PLC (PNR) is
109.85 USD. This Pentair valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 109.21 USD, the upside of Pentair PLC is
0.60%.
The range of the Intrinsic Value is 80.07 - 175.18 USD
109.85 USD
Intrinsic Value
Pentair Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
80.07 - 175.18 |
109.85 |
0.6% |
| DCF (Growth 10y) |
92.93 - 188.59 |
123.13 |
12.7% |
| DCF (EBITDA 5y) |
86.57 - 115.67 |
100.25 |
-8.2% |
| DCF (EBITDA 10y) |
99.57 - 135.94 |
116.24 |
6.4% |
| Fair Value |
59.63 - 59.63 |
59.63 |
-45.39% |
| P/E |
79.76 - 106.73 |
92.72 |
-15.1% |
| EV/EBITDA |
72.12 - 94.94 |
81.56 |
-25.3% |
| EPV |
30.62 - 40.68 |
35.65 |
-67.4% |
| DDM - Stable |
35.45 - 97.47 |
66.46 |
-39.1% |
| DDM - Multi |
58.19 - 121.70 |
78.45 |
-28.2% |
Pentair Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,044.77 |
| Beta |
0.97 |
| Outstanding shares (mil) |
165.23 |
| Enterprise Value (mil) |
19,455.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.35% |
| Cost of Debt |
5.07% |
| WACC |
8.86% |