PENTAIR plc (PNR)
Special Industry Machinery (No Metalworking Machinery)
Latest Price
$65.44
TTM P/E
16.04
Normalized P/E
18.14
Div Yield
1.18%
Book Value
23.45
P/B Ratio
2.79
Valuation metrics
adjust assumptions →EPS: $3.96
Book value / share: $23.38
Formula: √(22.5 × EPS × BVPS)
Graham Number
$45.64
30% 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
63% 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
+91% upside
EPS: $3.96
Target P/E: 18×
Formula: EPS × P/E
P/E Fair Value
$71.28
+9% upside