investorscraft@gmail.com

Intrinsic ValuePentair plc (0Y5X.L)

Previous Close£105.65
Intrinsic Value
Upside potential
Previous Close
£105.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pentair plc is a global leader in water solutions, operating through two key segments: Consumer Solutions and Industrial & Flow Technologies. The Consumer Solutions segment focuses on residential and commercial pool equipment, water treatment systems, and filtration products, serving markets such as pool maintenance, repair, and construction. The Industrial & Flow Technologies segment provides advanced fluid treatment, pumps, valves, and filtration systems for industries including food and beverage, water and wastewater treatment, and agricultural irrigation. Pentair’s diversified portfolio, supported by strong brands like Everpure, Sta-Rite, and Myers, positions it as a trusted provider in both consumer and industrial water management. The company’s global footprint and technological expertise enable it to address critical water challenges, from purification to sustainable fluid handling. Its market leadership is reinforced by innovation, operational efficiency, and a commitment to sustainability, making it a key player in the capital goods sector.

Revenue Profitability And Efficiency

Pentair reported revenue of $4.08 billion for FY 2024, with net income of $625.4 million, reflecting a robust margin. The company’s diluted EPS stood at $3.74, supported by strong operational cash flow of $766.7 million. Capital expenditures were modest at $74.4 million, indicating disciplined investment in growth while maintaining profitability. These metrics underscore Pentair’s ability to generate consistent earnings and cash flow from its diversified business segments.

Earnings Power And Capital Efficiency

Pentair’s earnings power is evident in its $625.4 million net income, driven by efficient operations and a balanced product mix. The company’s operating cash flow of $766.7 million highlights its ability to convert earnings into cash, supporting reinvestment and shareholder returns. With a focus on high-margin products and cost management, Pentair maintains strong capital efficiency, as seen in its disciplined capex and working capital management.

Balance Sheet And Financial Health

Pentair’s balance sheet shows $118.7 million in cash and equivalents, alongside total debt of $1.77 billion. The company’s leverage appears manageable, given its strong cash flow generation. Its financial health is further supported by a market capitalization of $15.93 billion, reflecting investor confidence in its stable performance and growth prospects.

Growth Trends And Dividend Policy

Pentair has demonstrated steady growth, with a focus on innovation and market expansion. The company pays a dividend of $0.96 per share, appealing to income-focused investors. Its ability to sustain dividends while investing in growth initiatives underscores a balanced capital allocation strategy, aligning with long-term shareholder value creation.

Valuation And Market Expectations

With a market cap of $15.93 billion and a beta of 1.11, Pentair is viewed as a stable yet growth-oriented investment. The company’s valuation reflects its leadership in water solutions and consistent financial performance. Market expectations are likely anchored to its ability to capitalize on global water infrastructure needs and sustainability trends.

Strategic Advantages And Outlook

Pentair’s strategic advantages include its strong brand portfolio, technological expertise, and global reach. The company is well-positioned to benefit from increasing demand for water efficiency and sustainability solutions. Its outlook remains positive, driven by innovation, operational excellence, and a commitment to addressing critical water challenges worldwide.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount