Valuation Pentair plc

Stocks

Real-time Estimate Cboe BZX 15:41:35 2026-08-28 EDT			5-day change	1st Jan Change
61.69 ^USD	-0.66%		-4.29%	-40.81%

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	9,914	-	-
Change	-	-38.77%	62.44%	38.36%	2.48%	-41.83%	-	-
Enterprise Value (EV) ¹	12,884	9,608	13,837	18,158	18,579	11,398	10,962	10,274
Change	-	-25.43%	44.02%	31.23%	2.32%	-38.65%	-3.82%	-6.27%
P/E	22x	15.4x	19.4x	26.9x	26.5x	15.9x	12.8x	11.4x
PBR	5.01x	2.74x	3.73x	4.72x	4.45x	2.59x	2.22x	1.96x
PEG	-	-1.3x	0.7x	-100.88x	5.22x	-19.21x	0.5x	0.9x
Capitalization / Revenue	3.21x	1.8x	2.93x	4.07x	4.08x	2.52x	2.31x	2.25x
EV / Revenue	3.42x	2.33x	3.37x	4.45x	4.45x	2.9x	2.55x	2.33x
EV / EBITDA	17.5x	11.7x	15.1x	17.8x	16.7x	11x	9.53x	8.43x
EV / EBIT	18.8x	12.5x	16.2x	18.9x	17.6x	11.7x	10.1x	8.87x
EV / FCF	23.3x	34.5x	25.5x	26.2x	24.8x	15.1x	13.5x	11.6x
FCF Yield	4.29%	2.89%	3.93%	3.81%	4.03%	6.61%	7.4%	8.62%
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%	1.73%	1.82%	1.94%
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	62.10	62.10	62.10
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.($)
PENTAIR PLC	15.93x	2.9x	11.03x	1.73%	9.91B
PARKER-HANNIFIN CORPORATION	32.36x	5.55x	20.22x	0.78%	127B
FANUC CORPORATION	27.25x	5.02x	17.57x	2.21%	35.28B
TECHTRONIC INDUSTRIES COMPANY LIMITED	22.23x	1.9x	13.64x	2.1%	32.34B
INGERSOLL RAND INC.	31.16x	4.15x	15.66x	0.11%	30.64B
SMC CORPORATION	21.43x	3.61x	11.41x	1.51%	28.03B
DOVER CORPORATION	22.29x	3.23x	13.93x	1.05%	27.18B
XYLEM INC.	24.54x	2.99x	12.88x	1.54%	26.3B
ALFA LAVAL AB	26.84x	3.37x	16.47x	1.68%	25.04B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	100.27x	37.84x	82.52x	0.38%	26.1B
Average	32.43x	7.06x	21.53x	1.31%	36.83B
Weighted average by Cap.	32.75x	6.63x	21.26x	1.17%