As of 2025-12-14, the Intrinsic Value of Pentair PLC (PNR) is 113.72 USD. This Pentair valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.01 USD, the upside of Pentair PLC is 7.30%.
The range of the Intrinsic Value is 83.18 - 180.14 USD
Based on its market price of 106.01 USD and our intrinsic valuation, Pentair PLC (PNR) is undervalued by 7.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 83.18 - 180.14 | 113.72 | 7.3% |
| DCF (Growth 10y) | 96.62 - 193.92 | 127.53 | 20.3% |
| DCF (EBITDA 5y) | 104.79 - 128.57 | 120.86 | 14.0% |
| DCF (EBITDA 10y) | 114.84 - 147.47 | 134.14 | 26.5% |
| Fair Value | 57.49 - 57.49 | 57.49 | -45.77% |
| P/E | 101.29 - 112.08 | 107.05 | 1.0% |
| EV/EBITDA | 83.58 - 104.91 | 95.33 | -10.1% |
| EPV | 32.37 - 42.49 | 37.43 | -64.7% |
| DDM - Stable | 34.80 - 93.57 | 64.18 | -39.5% |
| DDM - Multi | 64.34 - 131.17 | 85.98 | -18.9% |
| Market Cap (mil) | 17,347.48 |
| Beta | 1.20 |
| Outstanding shares (mil) | 163.64 |
| Enterprise Value (mil) | 18,799.18 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.94% |
| Cost of Debt | 5.41% |
| WACC | 9.49% |