PNR · Pentair plc

$85.822026-05-17

Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components

Intrinsic Value Range Comparison · Mulya.ai

R&D capitalized (5yr)

Bull

$71

-17.7% vs market

Base · active

$61

-29.3% vs market

Bear

$58

-32.6% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $58

Base $61

Bull $71

Market $86

Median $122

Market Price $86

Mulya.ai Base $61

Analysts Median $122

Mulya.ai IV range ($58 · $71)

Analysts Range ($90 · $135)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$3.8B	—	17.3%	11.3%	$579MM	−$371MM	$208MM	8.7%	—	16.5%	$3.5B	$3.36	—
2022.Q4	$4.1B	9.5%	14.8%	12.2%	$536MM	−$1.8B	−$1.3B	9.4%	—	12.3%	$5.2B	$2.92	—
2023.Q4	$4.1B	-0.4%	18.5%	0.0%	$763MM	−$27MM	$736MM	9.2%	—	14.4%	$5.4B	$3.78	—
2024.Q4	$4.1B	-0.5%	20.2%	13.0%	$717MM	−$94MM	$623MM	9.7%	—	13.3%	$5.4B	$3.80	—
2025.Q4	$4.2B	2.3%	21.1%	14.1%	$755MM	−$332MM	$423MM	9.7%	—	13.6%	$5.7B	$3.97	16.1
italics below = DCF projection · 10yr Rev CAGR: 4.2%
2026.Q4	$4.3B	+3.2%	21.1%	14.7%	$776MM	−$184MM	$592MM	9.4%	$541MM	13.4%	$5.9B	$4.60	18.7
2027.Q4	$4.5B	+4.8%	22.1%	15.3%	$847MM	−$282MM	$565MM	9.4%	$472MM	14.1%	$6.2B	$5.02	17.1
2028.Q4	$4.7B	+4.3%	23.2%	15.9%	$921MM	−$270MM	$650MM	9.3%	$497MM	14.6%	$6.4B	$5.45	15.7
2029.Q4	$4.9B	+4.3%	23.2%	16.5%	$954MM	−$281MM	$673MM	9.2%	$471MM	14.5%	$6.7B	$5.65	15.2
2030.Q4	$5.1B	+4.3%	23.2%	17.1%	$988MM	−$292MM	$696MM	9.1%	$446MM	14.4%	$7.0B	$5.85	14.7

Term. Yr+	$6.5B	4.1%	21.0%	20.0%	$1.1B	−$343MM	$754MM	8.6%	$7.0B	13.1%	—	—	—

Active scenario IV: $61 (-29.3% vs market)