investorscraft@gmail.com

Intrinsic Value of Pentair plc (PNR)

Previous Close$96.62
Intrinsic Value
Upside potential
Previous Close
$96.62

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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K, investor disclosures

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