As of 2024-12-11, the Intrinsic Value of Parker-Hannifin Corp (PH) is
719.64 USD. This PH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 677.93 USD, the upside of Parker-Hannifin Corp is
6.20%.
The range of the Intrinsic Value is 499.94 - 1,260.92 USD
719.64 USD
Intrinsic Value
PH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
499.94 - 1,260.92 |
719.64 |
6.2% |
| DCF (Growth 10y) |
577.90 - 1,347.44 |
802.18 |
18.3% |
| DCF (EBITDA 5y) |
689.66 - 827.60 |
760.92 |
12.2% |
| DCF (EBITDA 10y) |
738.51 - 951.59 |
842.29 |
24.2% |
| Fair Value |
425.80 - 425.80 |
425.80 |
-37.19% |
| P/E |
580.07 - 707.79 |
665.18 |
-1.9% |
| EV/EBITDA |
623.09 - 896.53 |
705.10 |
4.0% |
| EPV |
165.36 - 242.08 |
203.72 |
-69.9% |
| DDM - Stable |
194.96 - 580.70 |
387.83 |
-42.8% |
| DDM - Multi |
370.59 - 844.66 |
513.69 |
-24.2% |
PH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
87,263.15 |
| Beta |
1.02 |
| Outstanding shares (mil) |
128.72 |
| Enterprise Value (mil) |
97,081.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.27% |
| Cost of Debt |
4.39% |
| WACC |
8.66% |