PENTAIR plc (PNR)

Special Industry Machinery (No Metalworking Machinery)

Latest Price

$52.99

TTM P/E

12.99

Normalized P/E

14.65

Div Yield

1.45%

Book Value

23.58

P/B Ratio

2.25

Valuation metrics

EPS: $3.96

Book value / share: $23.38

Formula: √(22.5 × EPS × BVPS)

Graham Number

$45.64

14% downside

Norm. op. income: $637M (median of 7yr)

Tax rate: 13%

Discount rate: 10%

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

Earnings Power Value

$24.34

54% downside

Base FCF: $553M (median of recent 5yr)

Growth: 17%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$125.12

+136% upside

EPS: $3.96

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$59.40

+12% upside