Valuation Pentair plc Tradegate

Stocks

Market Closed - Tradegate 16:02:47 2026-09-01 EDT			5-day change	1st Jan Change
52.22 ^EUR	+0.31%		-4.13%	-42.10%

08-21	Pentair Shares Offer 'Clear Value' on Course Correction of Pool Segment Product Management, Oppenheimer Says	MT
07-29	Pentair Q2 Shortfall Tied to Pool Destocking, Dealer Share Loss, RBC Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,085	7,399	12,019	16,629	17,042	9,652	-	-
Change	-	-38.77%	62.44%	38.36%	2.48%	-43.36%	-	-
Enterprise Value (EV) ¹	12,884	9,608	13,837	18,158	18,579	11,136	10,700	10,012
Change	-	-25.43%	44.02%	31.23%	2.32%	-40.06%	-3.91%	-6.43%
P/E	22x	15.4x	19.4x	26.9x	26.5x	15.5x	12.5x	11.1x
PBR	5.01x	2.74x	3.73x	4.72x	4.45x	2.52x	2.16x	1.91x
PEG	-	-1.3x	0.7x	-100.88x	5.22x	-18.73x	0.5x	0.9x
Capitalization / Revenue	3.21x	1.8x	2.93x	4.07x	4.08x	2.46x	2.25x	2.19x
EV / Revenue	3.42x	2.33x	3.37x	4.45x	4.45x	2.83x	2.49x	2.27x
EV / EBITDA	17.5x	11.7x	15.1x	17.8x	16.7x	10.8x	9.3x	8.21x
EV / EBIT	18.8x	12.5x	16.2x	18.9x	17.6x	11.5x	9.89x	8.64x
EV / FCF	23.3x	34.5x	25.5x	26.2x	24.8x	14.8x	13.2x	11.3x
FCF Yield	4.29%	2.89%	3.93%	3.81%	4.03%	6.76%	7.58%	8.84%
Dividend per Share ²	0.8	0.84	0.88	0.92	1	1.076	1.129	1.204
Rate of return	1.1%	1.87%	1.21%	0.91%	0.96%	1.78%	1.87%	1.99%
EPS ²	3.32	2.92	3.75	3.74	3.93	3.897	4.839	5.431
Distribution rate	24.1%	28.8%	23.5%	24.6%	25.4%	27.6%	23.3%	22.2%
Net sales ¹	3,765	4,122	4,104	4,083	4,176	3,929	4,291	4,403
EBITDA ¹	737.1	821.8	914.6	1,020	1,113	1,033	1,150	1,219
EBIT ¹	685.9	767.7	855.1	959.2	1,054	970.4	1,082	1,159
Net income ¹	556	483.2	622.9	625.6	649.5	630.3	774.2	856.8
Net Debt ¹	799.6	2,208	1,818	1,529	1,537	1,484	1,048	360.6
Reference price ²	73.03	44.98	72.71	100.64	104.14	60.46	60.46	60.46
Nbr of stocks (in thousands)	165,478	164,498	165,299	165,231	163,642	159,638	-	-
Announcement Date	2/1/22	1/31/23	1/30/24	2/4/25	2/3/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	31.35x	5.38x	19.61x	0.81%	123B
FANUC CORPORATION	27.4x	5.05x	17.68x	2.2%	35.37B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.73x	1.86x	13.4x	2.15%	31.59B
INGERSOLL RAND INC.	30.41x	4.05x	15.32x	0.11%	29.9B
SMC CORPORATION	21.34x	3.59x	11.35x	1.52%	27.83B
DOVER CORPORATION	21.45x	3.11x	13.42x	1.09%	26.16B
XYLEM INC.	23.99x	2.93x	12.63x	1.57%	25.71B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	100.96x	38.08x	83.04x	0.37%	26.25B
ALFA LAVAL AB	26.76x	3.36x	16.42x	1.69%	24.8B
Average	33.93x	7.49x	22.54x	1.28%	39.01B
Weighted average by Cap.	32.82x	6.73x	21.38x	1.17%