PENTAIR plc (PNR)
Special Industry Machinery (No Metalworking Machinery) · Industrials · $7.9B
Intrinsic Value (Consensus)
$77.13
Current Price
$79.20
Margin of Safety
-2.6%
2.6% Above Intrinsic Value
Value: $77
Price: $79
Valuation Model Estimates
Current Price: $79.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance