DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Parker-Hannifin Corporation (PH)

Industrials | Industrial - Machinery

Today's Price

$899.82

Today's Fair Value

$797.47 -11.37%

Margin of Safety

-12.83%

Projected Value (5Y)

$1284.33 +42.73%

Dividends Paid (5Y)

$51.93

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.32% | CAGR (5y): 14.03%

Diluted Shares Growth Rate

Regression: -0.81% | CAGR (5y): -0.42%

Dividend Growth Rate

Regression: 11.87% | CAGR (5y): 14.75%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.92x)

Discount Rate