What Is PNR Fair Value?
Pentair (PNR) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Pentair (PNR) has a composite fair value estimate of $42.78 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $52.97, suggesting the stock is overvalued by 19.2%.
Data as of October 14, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$42.78
vs. current price of $52.97(-19.2%)
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 →
$40.73
-23.1%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 →
$13.48
-74.5%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 →
$49.53
-6.5%Fair Value
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.
$46.42
-12.4%Fair Value
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 $52.97 is 23.1% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $578.5M | $530.2M |
| Year 2 | $599.4M | $503.5M |
| Year 3 | $621.1M | $478.2M |
| Year 4 | $643.5M | $454.1M |
| Year 5 | $666.8M | $431.2M |
| Year 6 | $690.9M | $409.5M |
| Year 7 | $715.9M | $388.9M |
| Year 8 | $741.8M | $369.3M |
| Year 9 | $768.6M | $350.7M |
| Year 10 | $796.3M | $333.1M |
| Terminal Value | $12.35B | $5.17B |
What Are PNR's Key Financial Metrics?
Earnings & Growth
Current Price
$52.97
EPS (TTM)
$3.88
Forward P/E
10.1
Profit Margin
16.2%
Cash & Balance Sheet
Free Cash Flow
558.3M
EBITDA
1B
Book Value
$23.49
Total Debt
1.8B
What Do Analysts Say About PNR?
Low
$50.00
Average
$74.27
High
$94.00
Upside
+40.2%
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 $42.78. The stock is currently trading at $52.97, 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 $52.97 is 19.2% above our estimated fair value of $42.78.
What do Wall Street analysts say about PNR?
15 analysts cover Pentair with a consensus rating of "Buy." The average price target is $74.27, ranging from $50.00 to $94.00. This implies 40.2% upside from the current price.