PNR
Pentair PLC
Price:  
83.95 
USD
Volume:  
802,564.00
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 9.4%.

The Cost of Equity of Pentair PLC (PNR) is 10.05%.
The Cost of Debt of Pentair PLC (PNR) is 5.25%.

Range Selected
Cost of equity 8.80% - 11.30% 10.05%
Tax rate 11.30% - 11.70% 11.50%
Cost of debt 5.10% - 5.40% 5.25%
WACC 8.3% - 10.5% 9.4%
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 1.07 1.14
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 11.30%
Tax rate 11.30% 11.70%
Debt/Equity ratio 0.14 0.14
Cost of debt 5.10% 5.40%
After-tax WACC 8.3% 10.5%
Selected WACC 9.4%