PNR
Pentair PLC
Price:  
75.29 
USD
Volume:  
960,881.00
United Kingdom | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Pentair Intrinsic Value

2.40 %
Upside

As of 2024-02-23, the Intrinsic Value of Pentair PLC (PNR) is 77.09 USD. This Pentair valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.29 USD, the upside of Pentair PLC is 2.40%.

The range of the Intrinsic Value is 58.11 - 112.92 USD

75.29 USD
Stock Price
77.09 USD
Intrinsic Value
Intrinsic Value Details

Pentair Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.11 - 112.92 77.09 2.4%
DCF (Growth 10y) 72.18 - 130.59 92.59 23.0%
DCF (EBITDA 5y) 79.15 - 96.02 89.55 18.9%
DCF (EBITDA 10y) 89.70 - 114.65 103.39 37.3%
Fair Value 15.42 - 15.42 15.42 -79.52%
P/E 70.74 - 82.16 76.23 1.2%
EV/EBITDA 51.84 - 75.35 65.11 -13.5%
EPV 19.35 - 27.05 23.20 -69.2%
DDM - Stable 21.29 - 49.65 35.47 -52.9%
DDM - Multi 45.32 - 80.37 57.79 -23.2%

Pentair Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,445.44
Beta 1.59
Outstanding shares (mil) 165.30
Enterprise Value (mil) 14,302.04
Market risk premium 4.60%
Cost of Equity 10.86%
Cost of Debt 4.73%
WACC 9.78%