PENTAIR plc (PNR)
Special Industry Machinery (No Metalworking Machinery) · Industrials · $7.5B
Intrinsic Value (Consensus)
$77.13
Current Price
$75.20
Margin of Safety
+2.6%
2.6% Below Intrinsic Value
Value: $77
Price: $75
Valuation Model Estimates
Current Price: $75.20
DCF (Discounted Cash Flow)
$126.14
Graham Number
$64.72
Earnings Power Value
$38.45
Relative Value (P/E)
$79.20
Dividend Discount Model
$6.11
Consensus Value
$77.13
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.9%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
65
Profitability
18/25
Strength
22/25
Valuation
15/25
Growth
10/25
Financial Health Signals
High free cash flow yield (10.0%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $3.96
- EPS (Forward)
- $4.19
- Book Value
- $47.01
- P/E Ratio
- 20.0
- Forward P/E
- 18.9
- PEG Ratio
- —
- ROE
- 14.0%
- Debt/Equity
- 35%
- Revenue Growth
- 2.3%
- Earnings Growth
- 5.9%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance