Previous Close | $96.62 |
Intrinsic Value | $0.57 |
Upside potential | -99% |
Data is not available at this time.
Pentair plc operates as a global leader in water treatment and sustainable solutions, serving residential, commercial, and industrial markets. The company specializes in filtration, desalination, and fluid handling technologies, leveraging its engineering expertise to address critical water challenges. Its diversified portfolio includes pool equipment, water softeners, and advanced purification systems, positioning Pentair as a key player in the $100+ billion global water industry. The firm maintains a competitive edge through innovation, strategic acquisitions, and a focus on sustainability-driven demand. Pentair’s revenue model combines recurring aftermarket sales with high-margin equipment, ensuring stable cash flows. Its strong brand recognition and global distribution network reinforce its market leadership, particularly in North America and Europe, where regulatory tailwinds support water infrastructure investments. The company’s pivot toward smart, connected water solutions further differentiates it in an increasingly digitalized sector.
Pentair reported $4.08 billion in revenue for FY 2024, with net income of $625.4 million, reflecting a robust 15.3% net margin. Diluted EPS stood at $3.74, supported by disciplined cost management and pricing power. Operating cash flow reached $766.7 million, underscoring efficient working capital management, while capital expenditures of $74.4 million indicate a lean investment approach relative to cash generation.
The company demonstrates strong earnings power, with operating cash flow covering capital expenditures by a factor of 10.3x. Its asset-light model and focus on high-margin segments enhance return on invested capital (ROIC), though precise ROIC figures are unavailable. Pentair’s ability to convert earnings into cash (122.6% of net income) highlights operational efficiency and prudent capital allocation.
Pentair’s balance sheet shows $118.7 million in cash against $1.65 billion in total debt, suggesting moderate leverage. Debt-to-equity metrics are unavailable, but the firm’s strong cash flow generation provides ample coverage for interest obligations. The liquidity position appears adequate, with no immediate refinancing risks evident from the disclosed data.
Pentair’s growth is driven by secular demand for water solutions and strategic M&A, though organic growth rates are unspecified. The company maintains a shareholder-friendly dividend policy, distributing $0.91 per share annually, yielding approximately 1.2% at current prices. Share repurchases or dividend hikes are plausible given the $692.3 million in free cash flow after dividends and capex.
At a P/E of ~18x (based on $3.74 EPS), Pentair trades in line with industrial peers, reflecting expectations of steady mid-single-digit growth. The market likely prices in sustained margin resilience and incremental gains from sustainability trends, though geopolitical or supply chain risks could temper upside.
Pentair’s expertise in water technology and ESG-aligned offerings positions it for long-term growth, particularly in emerging markets and smart water infrastructure. Near-term headwinds include input cost volatility, but its innovation pipeline and aftermarket-heavy model provide stability. The outlook remains positive, contingent on execution in high-growth verticals like residential filtration and industrial water reuse.
Company 10-K, investor disclosures
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |