PNRUS marketIndustrials· Special Industry Machinery (No Metalworking Machinery)
FAIR VALUE (BLENDED)
$79.86
CURRENT PRICE
$62.12
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Graham number is shown but not counted in the estimate — asset-light business — book value understates its worth.
Plain-language read on what each number means — and which to trust for this company.
$86.01
FCF base $661M · growth 7.8% · WACC 8.9% · terminal 2.5%
$73.70
$44.83
Shown for context — not counted in the blended fair value (asset-light business — book value understates its worth).
Net-net value (NCAV): -$8.81 · Tangible book: -$4.48
N/A — non-positive owner earnings
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
How much would this pay you in dividends?
≈ 16 shares of PNR
$14.88 per year in dividends (1.50%)
Based on the trailing-12-month dividend ($0.93/share), at the PNR price. Dividends aren't guaranteed and can be cut.
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.