What is PENTAIR plc worth?
With the base-case assumptions below, a discounted cash flow model on PENTAIR plc's reported free cash flow gives $81.49 per share. The share price was $69.63 on November 10, 2026, 15% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 1.5% | 10.0% | $47.74 | -31% |
| Base | 6.5% | 9.0% | $81.49 | +17% |
| Bull | 11.5% | 8.0% | $148.79 | +114% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $106.42 | $114.03 | $123.34 | $134.97 | $149.92 |
| 8.0% | $87.82 | $92.76 | $98.59 | $105.59 | $114.14 |
| 9.0% | $74.23 | $77.60 | $81.49 | $86.04 | $91.41 |
| 10.0% | $63.87 | $66.27 | $68.99 | $72.10 | $75.68 |
| 11.0% | $55.73 | $57.48 | $59.45 | $61.66 | $64.17 |
Where the presets come from
Base: years 1 to 5 grow at PENTAIR plc's revenue growth rate over the last 5 fiscal years (6.7% 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