Research / Stock / PH
P
PH
Parker-Hannifin Corp
1016.31
+2.07 +0.20%
close 2026-08-25
Assumptions
15.0%
Market is pricing 15.0%— you agree
Actually grew +12.7%/yrFCF, 2020–2025 — the market is pricing 2.3pts FASTER than history
10 yrs
3.00%
9.57%
9.6% derived for this company beta 1.17 (1254d vs the S&P 500) · cost of equity 10.0% = 4.7% risk-free + 1.17 × 4.5% premium · 6% debt at 4.4%, taxed at 14%
Fair value
$1018.09
+0.2%
At the market's assumptionsCurrent price $1016.31Enterprise value 129.0B
Bear $699.47 (10.0% growth)Bull $1476.27 (20.0%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 15.0%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
34% the 10 forecast years66% terminal value