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 $65.48 per share. The share price was $112.48 on November 10, 2026, 72% 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% | $38.00 | -66% |
| Base | 14.5% | 9.0% | $65.48 | -42% |
| Bull | 19.5% | 8.0% | $120.20 | +7% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $86.72 | $93.34 | $101.42 | $111.52 | $124.51 |
| 8.0% | $70.77 | $75.06 | $80.13 | $86.21 | $93.64 |
| 9.0% | $59.16 | $62.10 | $65.48 | $69.42 | $74.09 |
| 10.0% | $50.36 | $52.44 | $54.80 | $57.50 | $60.62 |
| 11.0% | $43.46 | $44.99 | $46.70 | $48.62 | $50.80 |
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