What is nVent Electric plc worth?
With the base-case assumptions below, a discounted cash flow model on nVent Electric plc's reported free cash flow gives $64.40 per share. The share price was $164.41 on September 25, 2026, 155% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 9.5% | 10.0% | $36.93 | -78% |
| Base | 14.5% | 9.0% | $64.40 | -61% |
| Bull | 19.5% | 8.0% | $119.13 | -28% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $85.65 | $92.26 | $100.34 | $110.45 | $123.44 |
| 8.0% | $69.70 | $73.99 | $79.06 | $85.14 | $92.57 |
| 9.0% | $58.09 | $61.02 | $64.40 | $68.35 | $73.02 |
| 10.0% | $49.28 | $51.37 | $53.73 | $56.43 | $59.55 |
| 11.0% | $42.39 | $43.92 | $45.62 | $47.55 | $49.72 |
Where the presets come from
Base: years 1 to 5 grow at nVent Electric plc's revenue growth rate over the last 5 fiscal years (14.3% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions