← Scroll for more →
PENTAIR plc (PNR)
Special Industry Machinery (No Metalworking Machinery)
Latest Price
$65.84
TTM P/E
17.46
Normalized P/E
18.30
TTM Div Yield
1.23%
Fwd Div Yield
1.23%
Book Value
24.18
P/B Ratio
2.72
Valuation metrics
adjust assumptions →EPS: $3.96
Book value / share: $23.70
Formula: √(22.5 × EPS × BVPS)
Graham Number
$45.96
26% 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
$24.68
60% 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
$126.86
+104% upside
EPS: $3.96
Target P/E: 17×
Formula: EPS × P/E
P/E Fair Value
$67.32
+8% upside