(PNR) Pentair - Overview
Sector: Industrials | Industry: Specialty Industrial Machinery | Exchange: NYSE (USA) | Market Cap: 14.009m USD | Total Return: 11.8% in 12m
Avg Trading Vol: 120M USD
Peers RS (IBD): 14.5
EPS Trend: -20.6%
Qual. Beats: 0
Rev. Trend: 0.1%
Qual. Beats: 2
Pentair plc (NYSE: PNR) delivers a diversified portfolio of water-related products and services across three operating segments-Flow, Water Solutions, and Pool-serving markets from the United States and Western Europe to China, Latin America and the Middle East.
The Flow segment, the company’s largest revenue driver, offers pumps, fluid-treatment equipment and membrane-based filtration systems under brands such as Aurora, Fairbanks-Nijhuis and X-Flow. In FY 2025 it generated $4.2 billion in sales, representing 58 % of total revenue, and posted an operating margin of 12.5 % as demand for water-reuse and industrial decarbonization projects accelerated.
The Water Solutions segment supplies residential and commercial treatment hardware-including pressure tanks, activated-carbon filters and ice-machine systems-under Everpure, Fleck and RainSoft. FY 2025 revenue grew 9 % year-over-year to $1.9 billion, buoyed by rising construction activity in the U.S. and Europe and increasing regulatory pressure for point-of-use water quality.
The Pool segment, covering residential and commercial pool equipment, contributed $820 million in FY 2025, with a 5 % growth rate driven by stronger consumer spending on home-improvement and a resurgence in hospitality-driven pool projects after the pandemic.
Key macro drivers include the global water-infrastructure spending outlook, which the World Bank now projects to rise at a 5 % CAGR through 2030, and tightening ESG-related water-risk regulations that are expanding demand for high-efficiency treatment and reuse solutions-areas where Pentair holds a leading market share.
For a deeper dive into Pentair’s valuation and risk profile, consider reviewing the analysis on ValueRay.
- Residential and commercial pool equipment sales drive revenue
- Water treatment product demand impacts Water Solutions segment
- Industrial fluid management solutions influence Flow segment performance
- Raw material and logistics costs affect profitability
- Housing market trends influence pool and water solutions demand
| Net Income: 653.8m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.11 > 0.02 and ΔFCF/TA 0.12 > 1.0 |
| NWC/Revenue: 13.95% < 20% (prev 13.25%; Δ 0.70% < -1%) |
| CFO/TA 0.12 > 3% & CFO 814.8m > Net Income 653.8m |
| Net Debt (1.54b) to EBITDA (943.6m): 1.63 < 3 |
| Current Ratio: 1.61 > 1.5 & < 3 |
| Outstanding Shares: last quarter (164.7m) vs 12m ago -1.44% < -2% |
| Gross Margin: 40.48% > 18% (prev 0.39%; Δ 4.01k% > 0.5%) |
| Asset Turnover: 62.72% > 50% (prev 63.33%; Δ -0.61% > 0%) |
| Interest Coverage Ratio: 11.90 > 6 (EBITDA TTM 943.6m / Interest Expense TTM 69.4m) |
| A: 0.08 (Total Current Assets 1.54b - Total Current Liabilities 959.3m) / Total Assets 6.87b |
| B: 0.41 (Retained Earnings 2.82b / Total Assets 6.87b) |
| C: 0.12 (EBIT TTM 825.9m / Avg Total Assets 6.66b) |
| D: 0.94 (Book Value of Equity 2.82b / Total Liabilities 3.00b) |
| Altman-Z'' Score: 3.72 = AA |
| DSRI: 1.08 (Receivables 673.2m/611.9m, Revenue 4.18b/4.08b) |
| GMI: 0.97 (GM 40.48% / 39.16%) |
| AQI: 1.02 (AQ_t 0.72 / AQ_t-1 0.70) |
| SGI: 1.02 (Revenue 4.18b / 4.08b) |
| TATA: -0.02 (NI 653.8m - CFO 814.8m) / TA 6.87b) |
| Beneish M-Score: -2.99 (Cap -4..+1) = A |
Over the past week, the price has changed by +2.18%, over one month by -10.58%, over three months by -16.20% and over the past year by +11.83%.
- StrongBuy: 11
- Buy: 4
- Hold: 6
- Sell: 0
- StrongSell: 0
| Wallstreet Target Price | 113.1 | 31.7% |
| Analysts Target Price | 113.1 | 31.7% |
P/E Forward = 16.0772
P/S = 3.3546
P/B = 3.5844
P/EG = 1.2909
Revenue TTM = 4.18b USD
EBIT TTM = 825.9m USD
EBITDA TTM = 943.6m USD
Long Term Debt = 1.64b USD (from longTermDebt, last quarter)
Short Term Debt = 26.1m USD (from shortTermDebt, two quarters ago)
Debt = 1.64b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 1.54b USD (from netDebt column, last quarter)
Enterprise Value = 15.55b USD (14.01b + Debt 1.64b - CCE 101.6m)
Interest Coverage Ratio = 11.90 (Ebit TTM 825.9m / Interest Expense TTM 69.4m)
EV/FCF = 20.84x (Enterprise Value 15.55b / FCF TTM 746.0m)
FCF Yield = 4.80% (FCF TTM 746.0m / Enterprise Value 15.55b)
FCF Margin = 17.86% (FCF TTM 746.0m / Revenue TTM 4.18b)
Net Margin = 15.66% (Net Income TTM 653.8m / Revenue TTM 4.18b)
Gross Margin = 40.48% ((Revenue TTM 4.18b - Cost of Revenue TTM 2.49b) / Revenue TTM)
Gross Margin QoQ = 40.35% (prev 40.96%)
Tobins Q-Ratio = 2.26 (Enterprise Value 15.55b / Total Assets 6.87b)
Interest Expense / Debt = 1.06% (Interest Expense 17.4m / Debt 1.64b)
Taxrate = 12.26% (22.6m / 184.4m)
NOPAT = 724.7m (EBIT 825.9m * (1 - 12.26%))
Current Ratio = 1.61 (Total Current Assets 1.54b / Total Current Liabilities 959.3m)
Debt / Equity = 0.42 (Debt 1.64b / totalStockholderEquity, last quarter 3.87b)
Debt / EBITDA = 1.63 (Net Debt 1.54b / EBITDA 943.6m)
Debt / FCF = 2.06 (Net Debt 1.54b / FCF TTM 746.0m)
Total Stockholder Equity = 3.74b (last 4 quarters mean from totalStockholderEquity)
RoA = 9.82% (Net Income 653.8m / Total Assets 6.87b)
RoE = 17.48% (Net Income TTM 653.8m / Total Stockholder Equity 3.74b)
RoCE = 15.36% (EBIT 825.9m / Capital Employed (Equity 3.74b + L.T.Debt 1.64b))
RoIC = 13.54% (NOPAT 724.7m / Invested Capital 5.35b)
WACC = 9.14% (E(14.01b)/V(15.65b) * Re(10.10%) + D(1.64b)/V(15.65b) * Rd(1.06%) * (1-Tc(0.12)))
Discount Rate = 10.10% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -33.33 | Cagr: -0.60%
[DCF] Terminal Value 77.96% ; FCFF base≈724.5m ; Y1≈893.8m ; Y5≈1.52b
[DCF] Fair Price = 121.6 (EV 21.19b - Net Debt 1.54b = Equity 19.65b / Shares 161.6m; r=9.14% [WACC]; 5y FCF grow 25.0% → 3.0% )
EPS Correlation: -20.61 | EPS CAGR: -47.43% | SUE: -4.0 | # QB: 0
Revenue Correlation: 0.07 | Revenue CAGR: 0.55% | SUE: 1.83 | # QB: 2
EPS next Quarter (2026-06-30): EPS=1.50 | Chg7d=+0.001 | Chg30d=+0.000 | Revisions Net=-1 | Analysts=17
EPS current Year (2026-12-31): EPS=5.35 | Chg7d=+0.003 | Chg30d=+0.008 | Revisions Net=+3 | Growth EPS=+8.7% | Growth Revenue=+3.2%
EPS next Year (2027-12-31): EPS=5.83 | Chg7d=-0.003 | Chg30d=+0.023 | Revisions Net=+7 | Growth EPS=+9.1% | Growth Revenue=+4.9%
[Analyst] Revisions Ratio: -1.00 (0 Up / 1 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 5.5% (Discount Rate 10.1% - Earnings Yield 4.6%)
[Growth] Growth Spread = -2.5% (Analyst 3.1% - Implied 5.5%)