Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Pentair plc (PNR)

Previous Close$105.92
Intrinsic Value$17.73
Upside potential  -83%
Previous Close
$105.92
Intrinsic Value
$17.73
Potential        
-83%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %9.5NaN
Revenue, $4122NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3527NaN
Operating income, $m595NaN
EBITDA, $m711NaN
Interest expense (income), $mNaN
Earnings before tax, $m548NaN
Tax expense, $m67NaN
Net income, $m481NaN

BALANCE SHEET

Cash and short-term investments, $m109NaN
Total assets, $m6448NaN
Adjusted assets (=assets-cash), $m6339NaN
Average production assets, $m3967NaN
Working capital, $m495NaN
Total debt, $m2346NaN
Total liabilities, $m3739NaN
Total equity, $m2708NaN
Debt-to-equity ratio0.866NaN
Adjusted equity ratio0.415NaN

CASH FLOW

Net income, $m481NaN
Depreciation, amort., depletion, $m116NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m363NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-81NaN
Free cash flow, $m444NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m495
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount