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 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

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