PH · Parker-Hannifin Corporation
$908.062026-05-17Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$343
-62.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($276 · $365) Analysts Range ($825 · $1139) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2022.Q2 | $14.3B | — | 16.7% | 21.6% | $1.9B | $176MM | $2.1B | 7.0% | — | 11.3% | $16.7B | $13.63 | — |
| 2023.Q2 | $15.9B | 10.6% | 17.7% | 19.8% | $2.3B | −$5.4B | −$3.2B | 9.0% | — | 11.5% | $22.6B | $10.27 | — |
| 2024.Q2 | $19.1B | 20.2% | 16.9% | 21.4% | $2.5B | $295MM | $2.8B | 8.9% | — | 11.2% | $22.7B | $16.26 | — |
| 2025.Q2 | $19.9B | 4.5% | 19.6% | 20.0% | $3.1B | $698MM | $3.8B | 10.1% | — | 14.0% | $21.8B | $22.20 | — |
| 2026.Q2 | $20.5B | 2.7% | 21.0% | 15.2% | $3.6B | −$440MM | $3.2B | 9.7% | — | 16.0% | $23.8B | $27.61 | 27.1 |
| italics below = DCF projection · 10yr Rev CAGR: 5.8% |
| 2027.Q2 | $22.1B | +8.1% | 21.0% | 15.6% | $3.9B | −$2.0B | $2.0B | 9.5% | $1.8B | 15.8% | $25.7B | $30.56 | 29.7 |
| 2028.Q2 | $23.6B | +6.6% | 20.6% | 16.1% | $4.1B | −$1.8B | $2.3B | 9.4% | $1.9B | 15.3% | $27.5B | $31.85 | 28.5 |
| 2029.Q2 | $25.7B | +9.0% | 20.3% | 16.6% | $4.3B | −$2.6B | $1.7B | 9.3% | $1.3B | 15.1% | $30.1B | $33.94 | 26.8 |
| 2030.Q2 | $27.3B | +6.3% | 19.9% | 17.1% | $4.5B | −$2.0B | $2.5B | 9.2% | $1.7B | 14.5% | $32.1B | $35.26 | 25.8 |
| 2031.Q2 | $28.8B | +5.3% | 19.2% | 17.6% | $4.6B | −$1.9B | $2.7B | 9.1% | $1.7B | 13.8% | $34.0B | $35.62 | 25.5 |
|
| Term. Yr+ | $37.5B | 4.1% | 19.2% | 20.0% | $5.8B | −$1.8B | $4.0B | 8.6% | $37.0B | 13.1% | — | — | — |
Active scenario IV: $343 (-62.3% vs market)