What Is PNR Fair Value?
Pentair (PNR) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Pentair (PNR) has a composite fair value estimate of $48.02 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $64.33, suggesting the stock is overvalued by 25.4%.
Data as of July 16, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$48.02
vs. current price of $64.33(-25.4%)
How Is PNR Fair Value Calculated?
Four independent models estimate what PNR is worth. Each uses different inputs and assumptions. The composite blends them by weight.
PNR Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$51.07
-20.6%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$15.47
-76.0%Overvalued
Inputs used
PNR Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$50.53
-21.4%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$48.14
-25.2%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $64.33 is 20.6% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $609.8M | $558.8M |
| Year 2 | $647.5M | $543.8M |
| Year 3 | $687.6M | $529.1M |
| Year 4 | $730.1M | $514.9M |
| Year 5 | $775.3M | $501.1M |
| Year 6 | $823.3M | $487.6M |
| Year 7 | $874.3M | $474.5M |
| Year 8 | $928.4M | $461.7M |
| Year 9 | $985.9M | $449.3M |
| Year 10 | $1.05B | $437.2M |
| Terminal Value | $16.20B | $6.77B |
What Are PNR's Key Financial Metrics?
Earnings & Growth
Current Price
$64.33
EPS (TTM)
$3.38
Forward P/E
11.7
Profit Margin
16.0%
Cash & Balance Sheet
Free Cash Flow
574.2M
EBITDA
1.1B
Book Value
$23.58
Total Debt
2.1B
What Do Analysts Say About PNR?
Low
$64.00
Average
$86.13
High
$115.00
Upside
+33.9%
PNR Fair Value FAQ
What is the fair value of PNR?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), PNR's estimated fair value is $48.02. The stock is currently trading at $64.33, which makes it overvalued by our analysis.
How is PNR's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is PNR overvalued or undervalued?
Based on our analysis, PNR is overvalued. The current price of $64.33 is 25.4% above our estimated fair value of $48.02.
What do Wall Street analysts say about PNR?
15 analysts cover Pentair with a consensus rating of "Buy." The average price target is $86.13, ranging from $64.00 to $115.00. This implies 33.9% upside from the current price.