PNR
Pentair PLC
Price:  
79.59 
USD
Volume:  
2,003,359.00
United Kingdom | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Pentair Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Pentair PLC (PNR) is 88.59 USD. This Pentair valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.59 USD, the upside of Pentair PLC is %.

The range of the Intrinsic Value is 65.97 - 133.43 USD

79.59 USD
Stock Price
88.59 USD
Intrinsic Value
Intrinsic Value Details

Pentair Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 65.97 - 133.43 88.59 11.3%
DCF (Growth 10y) 83.02 - 157.01 108.05 35.8%
DCF (EBITDA 5y) 77.09 - 100.02 90.33 13.5%
DCF (EBITDA 10y) 92.50 - 123.98 109.22 37.2%
Fair Value 55.73 - 55.73 55.73 -29.98%
P/E 71.71 - 88.65 79.19 -0.5%
EV/EBITDA 57.83 - 74.84 63.88 -19.7%
EPV 25.64 - 35.32 30.48 -61.7%
DDM - Stable 29.04 - 72.03 50.54 -36.5%
DDM - Multi 48.89 - 92.98 63.96 -19.6%

Pentair Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,213.53
Beta 1.41
Outstanding shares (mil) 166.02
Enterprise Value (mil) 15,188.73
Market risk premium 4.60%
Cost of Equity 9.90%
Cost of Debt 5.24%
WACC 9.20%