PNR Pentair
Intrinsic value$51.40
Price (at call)$60.02
Margin of safety
-14.4%
vs market (rating basis)
+60.6%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 3.0% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 20.2% |
| Years to target margin | 5 |
| Sales-to-capital | 0.73 |
| Beta | 1.03 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 8.8% |
| Terminal WACC | 8.7% |
Valuation bridge
| PV of explicit FCFF | 3.94B |
| PV of terminal value | 5.90B |
| Equity value | 8.31B |
| ÷ shares → per share | $51.40 |
News
bearish -0.30 · 8 articles
- Pentair (PNR) Down 5.6% Since Last Earnings Report: Can It Rebound?
- The 5 Safest Dividend Kings Are the Place to Be If We Have a 10%-20% Fall Sell-Off
- Is Ecolab Stock Worth Buying as Growth Rises but Debt Risk Builds?
- Ecolab Rallies 12.2% in 3 Months as High-Tech Growth Gains Momentum
- Do Wall Street Analysts Like Pentair Stock?
- Is WTS Worth Buying as Fast Growth Collides With Premium Valuation?
- Pentair Q2 Shortfall Tied to Pool Destocking, Dealer Share Loss, RBC Says
- Pentair plc Q2 2026 Earnings Call Summary
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 4.13B | 3.0% | 20.2% | 715.15M | 165.23M | 549.91M | 505.36M |
| 2 | 4.26B | 3.1% | 20.2% | 737.00M | 173.34M | 563.66M | 476.02M |
| 3 | 4.39B | 3.1% | 20.2% | 759.93M | 181.89M | 578.04M | 448.62M |
| 4 | 4.53B | 3.2% | 20.2% | 783.99M | 190.90M | 593.10M | 423.01M |
| 5 | 4.68B | 3.2% | 20.2% | 809.25M | 200.40M | 608.86M | 399.07M |
| 6 | 4.83B | 3.3% | 20.2% | 835.78M | 210.42M | 625.36M | 376.68M |
| 7 | 4.99B | 3.3% | 20.2% | 863.64M | 221.00M | 642.64M | 355.73M |
| 8 | 5.16B | 3.4% | 20.2% | 892.91M | 232.17M | 660.73M | 336.11M |
| 9 | 5.34B | 3.4% | 20.2% | 923.66M | 243.97M | 679.69M | 317.74M |
| 10 | 5.52B | 3.5% | 20.2% | 955.99M | 256.45M | 699.54M | 300.53M |