|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 76.53 USD | +0.45% |
|
+1.32% | -26.51% |
| 07-09 | Wolfe Research Downgrades Pentair to Peer Perform From Outperform | MT |
| 05-06 | Pentair plc - enters amendment no. 1 to second amended and restated credit agreement on May 5, 2026 - SEC filing | RE |
Company Valuation: Pentair plc
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 | 12,313 | - | - |
| Change | - | -38.77% | 62.44% | 38.36% | 2.48% | -27.75% | - | - |
| Enterprise Value (EV) 1 | 12,884 | 9,608 | 13,837 | 18,158 | 18,579 | 13,590 | 13,075 | 12,225 |
| Change | - | -25.43% | 44.02% | 31.23% | 2.32% | -26.85% | -3.79% | -6.5% |
| P/E | 22x | 15.4x | 19.4x | 26.9x | 26.5x | 15.9x | 13.8x | 12.7x |
| PBR | 5.01x | 2.74x | 3.73x | 4.72x | 4.45x | 2.98x | 2.57x | 2.22x |
| PEG | - | -1.3x | 0.7x | -100.88x | 5.22x | 0.7x | 0.9x | 1.5x |
| Capitalization / Revenue | 3.21x | 1.8x | 2.93x | 4.07x | 4.08x | 2.87x | 2.75x | 2.63x |
| EV / Revenue | 3.42x | 2.33x | 3.37x | 4.45x | 4.45x | 3.17x | 2.92x | 2.62x |
| EV / EBITDA | 17.5x | 11.7x | 15.1x | 17.8x | 16.7x | 11.5x | 10.3x | 9.1x |
| EV / EBIT | 18.8x | 12.5x | 16.2x | 18.9x | 17.6x | 12.3x | 11x | 9.57x |
| EV / FCF | 23.3x | 34.5x | 25.5x | 26.2x | 24.8x | 16.3x | 14.2x | 12.2x |
| FCF Yield | 4.29% | 2.89% | 3.93% | 3.81% | 4.03% | 6.15% | 7.06% | 8.19% |
| Dividend per Share 2 | 0.8 | 0.84 | 0.88 | 0.92 | 1 | 1.078 | 1.131 | 1.205 |
| Rate of return | 1.1% | 1.87% | 1.21% | 0.91% | 0.96% | 1.42% | 1.48% | 1.58% |
| EPS 2 | 3.32 | 2.92 | 3.75 | 3.74 | 3.93 | 4.8 | 5.516 | 5.982 |
| Distribution rate | 24.1% | 28.8% | 23.5% | 24.6% | 25.4% | 22.5% | 20.5% | 20.1% |
| Net sales 1 | 3,765 | 4,122 | 4,104 | 4,083 | 4,176 | 4,284 | 4,480 | 4,675 |
| EBITDA 1 | 737.1 | 821.8 | 914.6 | 1,020 | 1,113 | 1,184 | 1,263 | 1,344 |
| EBIT 1 | 685.9 | 767.7 | 855.1 | 959.2 | 1,054 | 1,109 | 1,191 | 1,278 |
| Net income 1 | 556 | 483.2 | 622.9 | 625.6 | 649.5 | 786.4 | 882.5 | 958 |
| Net Debt 1 | 799.6 | 2,208 | 1,818 | 1,529 | 1,537 | 1,277 | 761.9 | -87.83 |
| Reference price 2 | 73.03 | 44.98 | 72.71 | 100.64 | 104.14 | 76.19 | 76.19 | 76.19 |
| Nbr of stocks (in thousands) | 165,478 | 164,498 | 165,299 | 165,231 | 163,642 | 161,606 | - | - |
| Announcement Date | 2/1/22 | 1/31/23 | 1/30/24 | 2/4/25 | 2/3/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.87x | 3.17x | 11.48x | 1.42% | 12.31B | |
| 35.31x | 6.06x | 22.53x | 0.76% | 121B | |
| 33.45x | 6.24x | 21.44x | 1.81% | 41.34B | |
| 32.92x | 4.22x | 15.58x | 0.11% | 30.86B | |
| 26.09x | 4.13x | 13.85x | 1.4% | 29.41B | |
| 20.65x | 1.7x | 12.52x | 2.36% | 29.31B | |
| 23.81x | 3.48x | 15.01x | 0.99% | 29B | |
| 26.5x | 3.19x | 13.9x | 1.42% | 28.81B | |
| 102.42x | 7x | 36.82x | - | 25.06B | |
| 26.01x | 3.36x | 16.06x | 1.75% | 24.01B | |
| Average | 34.30x | 4.25x | 17.92x | 1.33% | 37.13B | |
| Weighted average by Cap. | 34.72x | 4.80x | 19.28x | 1.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PNR Stock
- Valuation Pentair plc
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
