nVent Electric plc (NVT)

Special Industry Machinery (No Metalworking Machinery)

Latest Price

$153.83

TTM P/E

50.94

Normalized P/E

47.52

Div Yield

0.53%

Book Value

23.48

P/B Ratio

6.55

Valuation metrics

EPS: $4.31

Book value / share: $22.66

Formula: √(22.5 × EPS × BVPS)

Graham Number

$46.88

70% downside

Norm. op. income: $440M (median of 7yr)

Tax rate: 15%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$14.52

91% downside

Base FCF: $372M (median of recent 5yr)

Growth: 7%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$37.01

76% downside

EPS: $4.31

Target P/E: 48×

Formula: EPS × P/E

P/E Fair Value

$206.88

+34% upside