As of 2024-11-12, the Intrinsic Value of Parker-Hannifin Corp (PH) is
675.90 USD. This PH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 708.15 USD, the upside of Parker-Hannifin Corp is
-4.60%.
The range of the Intrinsic Value is 481.62 - 1,115.95 USD
675.90 USD
Intrinsic Value
PH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
481.62 - 1,115.95 |
675.90 |
-4.6% |
DCF (Growth 10y) |
566.42 - 1,218.12 |
767.90 |
8.4% |
DCF (EBITDA 5y) |
675.76 - 851.27 |
769.14 |
8.6% |
DCF (EBITDA 10y) |
731.67 - 977.36 |
853.95 |
20.6% |
Fair Value |
425.96 - 425.96 |
425.96 |
-39.85% |
P/E |
577.15 - 700.69 |
661.80 |
-6.5% |
EV/EBITDA |
602.32 - 746.28 |
676.29 |
-4.5% |
EPV |
168.95 - 245.68 |
207.32 |
-70.7% |
DDM - Stable |
187.09 - 519.79 |
353.44 |
-50.1% |
DDM - Multi |
360.97 - 767.58 |
489.76 |
-30.8% |
PH Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
91,117.66 |
Beta |
0.96 |
Outstanding shares (mil) |
128.67 |
Enterprise Value (mil) |
100,935.51 |
Market risk premium |
4.60% |
Cost of Equity |
9.15% |
Cost of Debt |
4.39% |
WACC |
8.55% |