Pentair PLC
NYSE:PNR

Watchlist Manager
Pentair PLC Logo
Pentair PLC
NYSE:PNR
Watchlist
Price: 103.155 USD 0.09%
Market Cap: 16.9B USD

Relative Value

The Relative Value of one PNR stock under the Base Case scenario is 105.19 USD. Compared to the current market price of 103.155 USD, Pentair PLC is Undervalued by 2%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

PNR Relative Value
Base Case
105.19 USD
Undervaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
21
Median 3Y
3.4
Median 5Y
3.1
Industry
1.9
Forward
4
vs History
19
vs Industry
31
Median 3Y
22.2
Median 5Y
22.4
Industry
22.8
Forward
20.8
vs History
41
vs Industry
29
Median 3Y
20.3
Median 5Y
19.2
Industry
15.9
vs History
65
vs Industry
10
Median 3Y
36
Median 5Y
29.2
Industry
22.2
vs History
36
vs Industry
17
Median 3Y
4
Median 5Y
4.1
Industry
2.2
vs History
12
vs Industry
18
Median 3Y
3.8
Median 5Y
3.4
Industry
2
Forward
4.4
vs History
15
vs Industry
28
Median 3Y
10
Median 5Y
9.4
Industry
7
vs History
23
vs Industry
29
Median 3Y
16.3
Median 5Y
16.5
Industry
13.1
Forward
16.5
vs History
26
vs Industry
32
Median 3Y
18.9
Median 5Y
18.9
Industry
17.5
Forward
17.7
vs History
49
vs Industry
26
Median 3Y
22.7
Median 5Y
21.5
Industry
16.1
vs History
53
vs Industry
23
Median 3Y
25.2
Median 5Y
23.8
Industry
19.7
vs History
28
vs Industry
21
Median 3Y
2.5
Median 5Y
2.5
Industry
1.5

Multiples Across Competitors

PNR Competitors Multiples
Pentair PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Pentair PLC
NYSE:PNR
16.9B USD 4.1 25.8 17.6 19.9
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
116.5B USD 5.8 32 23.9 28.9
SE
Atlas Copco AB
STO:ATCO A
891.8B SEK 5.2 32.2 20.6 25.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.3T JPY 3 56.6 26.4 39.1
US
Barnes Group Inc
NYSE:B
83B USD 5.7 23.2 9.9 12.6
US
Illinois Tool Works Inc
NYSE:ITW
74B USD 4.7 24.4 18 19.7
SE
Sandvik AB
STO:SAND
396.1B SEK 3.3 26.8 15.2 20.8
CH
Schindler Holding AG
SIX:SCHP
32.8B CHF 3 33.3 19.2 24
JP
Fanuc Corp
TSE:6954
6T JPY 7.4 38.2 24.9 31.8
FI
Kone Oyj
OMXH:KNEBV
32.1B EUR 2.9 33.7 19.6 24.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Pentair PLC
NYSE:PNR
Average EV/EBITDA: 15 637.8
17.6
9%
2
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23.9
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
20.6
3%
6.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
26.4
19%
1.4
US
Barnes Group Inc
NYSE:B
9.9
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18
3%
6
SE
Sandvik AB
STO:SAND
15.2
6%
2.5
CH
Schindler Holding AG
SIX:SCHP
19.2
8%
2.4
JP
Fanuc Corp
TSE:6954
24.9
10%
2.5
FI
K
Kone Oyj
OMXH:KNEBV
19.6
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Pentair PLC
NYSE:PNR
Average EV/EBIT: 19 128.7
19.9
10%
2
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28.9
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
25.9
4%
6.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
39.1
N/A N/A
US
Barnes Group Inc
NYSE:B
12.6
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.7
4%
4.9
SE
Sandvik AB
STO:SAND
20.8
8%
2.6
CH
Schindler Holding AG
SIX:SCHP
24
10%
2.4
JP
Fanuc Corp
TSE:6954
31.8
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.3
10%
2.4