DCF Tool

PNR

Pentair plc – Fluid Power Valve and Hose Fitting Manufacturing
Pentair makes the most of life's essential resources, from great tasting water straight from the kitchen faucet, to industrial water management and everywhere in between. We deliver solutions that help people move, improve and enjoy water, and sustainable applications that help ensure the health of the world. Smart, Sustainable Solutions. For Life. Pentair had revenue in 2019 of $3 billion and has approximately 120 locations in 25 countries and 9,500 employees.
Analysis Results
Intrinsic Value $12.46
Latest Price $49.87
Relative Value 300% overvalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Billions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of -12.4%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 8.1%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of -12.4%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2022 0.219 0.202
2023 0.192 0.164
2024 0.168 0.133
2025 0.147 0.108
2026 0.129 0.0872
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 2.16 billion. This corresponds to a present value of 1.35 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 0.694 billion. Adding in the terminal value gives a total present value of 2.05 billion.

There are presently 164.0 million outstanding shares, so the intrinsic value per share is 12.46.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 1,304,000,000
Current Cash 94,500,000
Current Liabilities 1,051,700,000
Current Debt 0
Non-Cash Working Capital (NCWC) 157,800,000
Change in NCWC 37,300,000
EBIT 636,900,000
Tax Provision 70,800,000
Depreciation and Amortization 77,500,000
Capital Expenditure -60,200,000
Unlevered Free Cash Flow 619,559,157
Current Assets 975,100,000
Current Cash 82,100,000
Current Liabilities 772,500,000
Current Debt 0
Non-Cash Working Capital (NCWC) 120,500,000
Change in NCWC -109,900,000
EBIT 461,400,000
Tax Provision 75,000,000
Depreciation and Amortization 75,100,000
Capital Expenditure -62,200,000
Unlevered Free Cash Flow 284,314,371
Current Assets 1,061,900,000
Current Cash 82,500,000
Current Liabilities 749,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) 230,400,000
Change in NCWC 84,000,000
EBIT 432,500,000
Tax Provision 45,800,000
Depreciation and Amortization 80,000,000
Capital Expenditure -58,500,000
Unlevered Free Cash Flow 489,390,184
Current Assets 1,039,400,000
Current Cash 74,300,000
Current Liabilities 818,700,000
Current Debt 0
Non-Cash Working Capital (NCWC) 146,400,000
Change in NCWC -289,700,000
EBIT 436,700,000
Tax Provision 58,100,000
Depreciation and Amortization 84,600,000
Capital Expenditure -48,200,000
Unlevered Free Cash Flow 116,595,708
Current Assets 1,748,800,000
Current Cash 113,300,000
Current Liabilities 1,199,400,000
Current Debt 0
Non-Cash Working Capital (NCWC) 436,100,000
Change in NCWC -527,000,000
EBIT 682,100,000
Tax Provision 9,200,000
Depreciation and Amortization 182,900,000
Capital Expenditure -70,900,000
Unlevered Free Cash Flow 254,272,281
Current Assets 2,672,000,000
Current Cash 238,500,000
Current Liabilities 1,471,200,000
Current Debt 800,000
Non-Cash Working Capital (NCWC) 963,100,000
Change in NCWC -205,400,000
EBIT 705,000,000
Tax Provision 109,400,000
Depreciation and Amortization 181,000,000
Capital Expenditure -117,800,000
Unlevered Free Cash Flow 425,318,716
Current Assets 2,780,600,000
Current Cash 126,300,000
Current Liabilities 1,486,500,000
Current Debt 700,000
Non-Cash Working Capital (NCWC) 1,168,500,000
Change in NCWC 17,600,000
EBIT 734,700,000
Tax Provision 139,100,000
Depreciation and Amortization 260,900,000
Capital Expenditure -134,300,000
Unlevered Free Cash Flow 739,800,000
Current Assets 2,894,100,000
Current Cash 110,400,000
Current Liabilities 1,639,500,000
Current Debt 6,700,000
Non-Cash Working Capital (NCWC) 1,150,900,000
Change in NCWC -208,400,000
EBIT 853,100,000
Tax Provision 177,300,000
Depreciation and Amortization 252,700,000
Capital Expenditure -129,600,000
Unlevered Free Cash Flow 574,946,971
Current Assets 3,232,100,000
Current Cash 265,100,000
Current Liabilities 1,610,200,000
Current Debt 2,500,000
Non-Cash Working Capital (NCWC) 1,359,300,000
Change in NCWC -104,902,000
EBIT 786,800,000
Tax Provision 183,800,000
Depreciation and Amortization 286,100,000
Capital Expenditure -170,000,000
Unlevered Free Cash Flow 598,915,070
Current Assets 3,260,368,000
Current Cash 261,341,000
Current Liabilities 1,537,921,000
Current Debt 3,096,000
Non-Cash Working Capital (NCWC) 1,464,202,000
Change in NCWC 913,423,000
EBIT 19,755,000
Tax Provision -79,353,000
Depreciation and Amortization 163,792,000
Capital Expenditure -94,532,000
Unlevered Free Cash Flow 1,002,438,000

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.