# Pentair (PNR) Forecast Calculator

Interactive five-year financial forecast and DCF for Pentair. Adjust revenue growth, margins, capex, and WACC to update revenue, free cash flow, and enterprise value.

- Canonical: https://finamodel.com/companies/pentair/forecast
- Industry: Industrials
- Forecast start year: 2026

## Historical data

| Year | Revenue | Free cash flow | EBITDA | Net income |
|---:|---:|---:|---:|---:|
| 2021 | 2957200000 | 294500000 | 480800000 | 355700000 |
| 2022 | 3017800000 | 511400000 | 508100000 | 358600000 |
| 2023 | 3764800000 | 553000000 | 688100000 | 553000000 |
| 2024 | 4121800000 | 278100000 | 649400000 | 480900000 |
| 2025 | 4104500000 | 543200000 | 798700000 | 622700000 |

## Frequently asked questions

### What does Pentair plc do?

Pentair plc is a global water treatment and sustainable fluid management company. It provides solutions for residential, commercial, and industrial applications across its Pool, Flow, and Water Solutions segments. The company is a market leader in pool equipment and water filtration.

### How does Pentair generate its revenue?

Pentair generates revenue primarily through the sale of energy-efficient pool equipment, fluid treatment and pump products, and commercial and residential water treatment and filtration systems. Its Pool and Flow segments each contribute approximately 35-40% of total revenue, with Water Solutions making up the remaining 20-25%. The United States is its primary market, supplemented by international sales.

### What revenue growth rate is assumed in the Pentair financial model?

The financial model for Pentair assumes a revenue growth rate of approximately 8.54% for its forecast horizon from FY2026 to FY2030. This assumption helps project the company's future top-line performance, reflecting its ongoing transformation program and market position.

### What is the main purpose of the Pentair financial model?

The Pentair financial model aims to provide a comprehensive three-statement forecast and discounted cash flow valuation. This helps equity analysts assess the impact of Pentair's ongoing transformation program and margin expansion targets on its intrinsic value.

### Can I download an Excel financial model for Pentair?

Yes, an Excel financial model for Pentair is available for download. This model offers a detailed three-statement forecast and discounted cash flow valuation, covering a forecast horizon from FY2026 to FY2030.

### How does Pentair manage its capital expenditures?

Pentair maintains an asset-light manufacturing and assembly business model, reflected in its capital expenditure as a percentage of revenue, which typically ranges from 1.5% to 2.5%. Approximately 60% of this capex is for maintenance, while 40% is allocated to growth initiatives like manufacturing automation and facility upgrades.