DDM Analysis: PNR

Valuation Snapshot

Stable Growth	$57.81 - $106.20	$77.78
Multi-Stage	$68.09 - $74.63	$71.30
Blended Fair Value	$74.54
Current Price	$110.76
Upside	-32.70%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.42%	-3.23%	0.92	0.87	0.83	0.80	0.77	0.74	1.13	1.52	1.47	1.39
YoY Growth	-	-	4.89%	4.76%	4.21%	4.64%	3.59%	-34.46%	-25.63%	3.33%	5.14%	9.60%
Dividend Yield	-	-	1.05%	1.04%	1.51%	1.48%	1.23%	2.48%	2.48%	3.31%	3.48%	3.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	654.10
(-) Cash Dividends Paid (M)	161.30
(=) Cash Retained (M)	492.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	130.82	81.76	49.06
Cash Retained (M)	492.80	492.80	492.80
(-) Cash Required (M)	-130.82	-81.76	-49.06
(=) Excess Retained (M)	361.98	411.04	443.74
(/) Shares Outstanding (M)	166.13	166.13	166.13
(=) Excess Retained per Share	2.18	2.47	2.67
LTM Dividend per Share	0.97	0.97	0.97
(+) Excess Retained per Share	2.18	2.47	2.67
(=) Adjusted Dividend	3.15	3.45	3.64
WACC / Discount Rate	8.00%	8.00%	8.00%
Growth Rate	2.42%	3.42%	4.42%
Fair Value	$57.81	$77.78	$106.20
Upside / Downside	-47.81%	-29.78%	-4.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	654.10	676.45	699.56	723.47	748.19	773.75	796.97
Payout Ratio	24.66%	37.73%	50.80%	63.86%	76.93%	90.00%	92.50%
Projected Dividends (M)	161.30	255.21	355.35	462.04	575.60	696.38	737.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.00%	8.00%	8.00%
Growth Rate	2.42%	3.42%	4.42%
Year 1 PV (M)	234.03	236.31	238.60
Year 2 PV (M)	298.80	304.67	310.59
Year 3 PV (M)	356.26	366.80	377.54
Year 4 PV (M)	406.99	423.11	439.72
Year 5 PV (M)	451.51	473.99	497.36
PV of Terminal Value (M)	9,563.72	10,039.82	10,534.71
Equity Value (M)	11,311.31	11,844.71	12,398.51
Shares Outstanding (M)	166.13	166.13	166.13
Fair Value	$68.09	$71.30	$74.63
Upside / Downside	-38.53%	-35.63%	-32.62%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Pentair plc (PNR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener