What Is PNR Fair Value?
Pentair (PNR) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Pentair (PNR) has a composite fair value estimate of $41.28 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $61.67, suggesting the stock is overvalued by 33.1%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$41.28
vs. current price of $61.67(-33.1%)
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 →
$37.09
-39.9%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 →
$13.24
-78.5%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 →
$49.63
-19.5%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.
$46.44
-24.7%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 $61.67 is 39.9% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $574.2M | $525.7M |
| Year 2 | $590.5M | $494.9M |
| Year 3 | $607.3M | $466.0M |
| Year 4 | $624.6M | $438.8M |
| Year 5 | $642.4M | $413.1M |
| Year 6 | $660.7M | $389.0M |
| Year 7 | $679.5M | $366.2M |
| Year 8 | $698.8M | $344.8M |
| Year 9 | $718.7M | $324.7M |
| Year 10 | $739.1M | $305.7M |
| Terminal Value | $11.26B | $4.66B |
What Are PNR's Key Financial Metrics?
Earnings & Growth
Current Price
$61.67
EPS (TTM)
$3.85
Forward P/E
11.9
Profit Margin
16.2%
Cash & Balance Sheet
Free Cash Flow
558.3M
EBITDA
1B
Book Value
$23.58
Total Debt
1.8B
What Do Analysts Say About PNR?
Low
$60.00
Average
$76.31
High
$94.00
Upside
+23.7%
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 $41.28. The stock is currently trading at $61.67, 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 $61.67 is 33.1% above our estimated fair value of $41.28.
What do Wall Street analysts say about PNR?
13 analysts cover Pentair with a consensus rating of "Buy." The average price target is $76.31, ranging from $60.00 to $94.00. This implies 23.7% upside from the current price.