PNR
Pentair PLC
Price:  
98.26 
USD
Volume:  
3,485,408.00
United Kingdom | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Pentair WACC - Weighted Average Cost of Capital

The WACC of Pentair PLC (PNR) is 9.1%.

The Cost of Equity of Pentair PLC (PNR) is 9.60%.
The Cost of Debt of Pentair PLC (PNR) is 5.10%.

Range Selected
Cost of equity 8.30% - 10.90% 9.60%
Tax rate 11.30% - 11.70% 11.50%
Cost of debt 5.10% - 5.10% 5.10%
WACC 7.9% - 10.2% 9.1%
WACC

Pentair WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.97 1.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.30% 10.90%
Tax rate 11.30% 11.70%
Debt/Equity ratio 0.12 0.12
Cost of debt 5.10% 5.10%
After-tax WACC 7.9% 10.2%
Selected WACC 9.1%