PH · Parker-Hannifin Corporation
$968.922026-07-21Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$452
-53.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($277 · $524) Analysts Range ($950 · $1147) 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 |
|---|
| 2024.Q3 | $19.1B | — | 16.9% | 21.2% | $2.5B | $157MM | $2.7B | 9.0% | — | 11.3% | $22.5B | $16.27 | — |
| 2025.Q2 | $19.9B | 4.5% | 19.6% | 20.0% | $3.1B | $698MM | $3.8B | 10.1% | — | 14.1% | $21.8B | $22.22 | — |
| 2025.Q3 | $19.9B | 0.0% | 19.6% | 15.6% | $3.3B | $623MM | $3.9B | 9.6% | — | 14.9% | $22.4B | $22.22 | — |
| 2026.Q2 | $19.9B | -0.4% | 20.5% | 15.2% | $3.4B | −$440MM | $3.0B | 9.7% | — | 14.9% | $23.8B | $27.59 | — |
| 2026.Q3 | $21.0B | 5.7% | 20.9% | 18.9% | $3.5B | −$374MM | $3.2B | 9.3% | — | 15.0% | $23.7B | $27.19 | 28.3 |
| italics below = DCF projection · 10yr Rev CAGR: 5.4% |
| 2027.Q3 | $22.5B | +7.2% | 20.9% | 19.1% | $3.8B | −$350MM | $3.5B | 9.1% | $3.2B | 15.9% | $24.1B | $29.70 | 32.6 |
| 2028.Q3 | $24.0B | +6.6% | 20.5% | 19.2% | $4.0B | −$374MM | $3.6B | 9.1% | $3.0B | 16.4% | $24.4B | $31.13 | 31.1 |
| 2029.Q3 | $25.9B | +8.0% | 20.2% | 19.3% | $4.2B | −$529MM | $3.7B | 9.0% | $2.9B | 17.1% | $25.0B | $33.03 | 29.3 |
| 2030.Q3 | $27.3B | +5.4% | 19.9% | 19.4% | $4.4B | −$432MM | $3.9B | 9.0% | $2.8B | 17.4% | $25.4B | $34.21 | 28.3 |
| 2031.Q3 | $28.6B | +4.8% | 19.2% | 19.5% | $4.4B | −$449MM | $4.0B | 8.9% | $2.6B | 17.3% | $25.9B | $34.61 | 28.0 |
|
| Term. Yr+ | $36.9B | 4.1% | 19.2% | 20.0% | $5.7B | −$1.3B | $4.4B | 8.6% | $41.9B | 18.6% | — | — | — |
Active scenario IV: $452 (-53.3% vs market)