Valuation Pentair plc Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:55:38 2026-08-21 EDT			5-day change	1st Jan Change
55.22 ^EUR	+1.84%		-3.29%	-38.27%

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	10,281	-	-
Change	-	-38.77%	62.44%	38.36%	2.48%	-39.67%	-	-
Enterprise Value (EV) ¹	12,884	9,608	13,837	18,158	18,579	11,765	11,329	10,641
Change	-	-25.43%	44.02%	31.23%	2.32%	-36.68%	-3.71%	-6.07%
P/E	22x	15.4x	19.4x	26.9x	26.5x	16.5x	13.3x	11.9x
PBR	5.01x	2.74x	3.73x	4.72x	4.45x	2.69x	2.3x	2.04x
PEG	-	-1.3x	0.7x	-100.88x	5.22x	-19.94x	0.6x	1x
Capitalization / Revenue	3.21x	1.8x	2.93x	4.07x	4.08x	2.62x	2.4x	2.33x
EV / Revenue	3.42x	2.33x	3.37x	4.45x	4.45x	2.99x	2.64x	2.42x
EV / EBITDA	17.5x	11.7x	15.1x	17.8x	16.7x	11.4x	9.85x	8.73x
EV / EBIT	18.8x	12.5x	16.2x	18.9x	17.6x	12.1x	10.5x	9.18x
EV / FCF	23.3x	34.5x	25.5x	26.2x	24.8x	15.6x	14x	12x
FCF Yield	4.29%	2.89%	3.93%	3.81%	4.03%	6.4%	7.16%	8.32%
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%	1.67%	1.75%	1.87%
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	64.40	64.40	64.40
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	32.06x	5.47x	20.04x	0.79%	126B
FANUC CORPORATION	27.48x	5.06x	17.63x	2.19%	35.42B
TECHTRONIC INDUSTRIES COMPANY LIMITED	22.95x	1.97x	14.1x	2.04%	33.38B
INGERSOLL RAND INC.	31.77x	4.22x	15.94x	0.11%	31.24B
SMC CORPORATION	21.45x	3.61x	11.42x	1.51%	28.11B
DOVER CORPORATION	22.3x	3.23x	13.93x	1.05%	27.19B
XYLEM INC.	24.71x	3.01x	12.98x	1.53%	26.48B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	105.01x	37.81x	86.48x	0.35%	26.05B
ALFA LAVAL AB	26.13x	3.28x	16.05x	1.73%	24.5B
Average	34.87x	7.52x	23.17x	1.25%	39.85B
Weighted average by Cap.	33.51x	6.70x	21.78x	1.15%