Fair value (multi-method)
Four independent methods triangulate what PNR is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$124.91
Method range
$23.66 – $124.91
median $89.16
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $124.91 | +98.20% |
| Exit multiple | $93.91 | +49.02% |
| Analyst target | $84.40 | +33.93% |
| Graham number | $23.66 | -62.46% |
- Forward DCF$124.91
- Exit multiple$93.91
- Analyst target$84.40
- Graham number$23.66
Stock price
$63.02
EPS (TTM)
$4.08
5Y EPS CAGR
13.1%
Fair value @ hist. growth
$124.91
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
3.8%
per year over your projection horizon
Margin of safety 49.5% vs hist-growth DCF
Historical 5Y CAGR
13.1%
Your model implies
3.8%
Next-year analyst consensus
15.6%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.8% | 1.0% | 0.4% | -0.3% | -1.1% | -1.9% |
| 8.8% | 3.0% | 2.4% | 1.8% | 1.2% | 0.5% |
| 9.8% | 4.8% | 4.3% | 3.8% | 3.3% | 2.7% |
| 10.8% | 6.5% | 6.1% | 5.7% | 5.2% | 4.7% |
| 11.8% | 8.2% | 7.8% | 7.4% | 7.0% | 6.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
5.24
Demanding vs growth
Net debt
$1.54B
Total debt − cash
Beta
1.03
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Pentair (PNR) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks2.65% TTM
- Dividend Profile1.25% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History11 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.