Stock Analysis on Net

Parker-Hannifin Corp. (NYSE:PH)

This company has been moved to the archive! The financial data has not been updated since February 7, 2023.

Enterprise Value to FCFF (EV/FCFF) 

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Parker-Hannifin Corp., FCFF calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Net income attributable to common shareholders 1,315,605 1,746,100 1,206,341 1,512,364 1,060,801 983,412
Noncontrolling interest in subsidiaries’ earnings 581 761 362 567 514 432
Net noncash charges 382,150 535,331 666,043 580,451 587,249 439,829
Changes in assets and liabilities, net of effects from acquisitions 743,394 292,809 198,203 (363,242) (48,277) (121,202)
Net cash provided by operating activities 2,441,730 2,575,001 2,070,949 1,730,140 1,600,287 1,302,471
Cash paid during the year for interest, net of tax1 195,855 184,133 245,943 132,623 125,136 97,633
Capital expenditures (230,044) (209,957) (232,591) (195,089) (247,667) (203,748)
Proceeds from sale of property, plant and equipment 39,353 140,590 26,345 46,592 81,881 14,648
Free cash flow to the firm (FCFF) 2,446,894 2,689,767 2,110,646 1,714,266 1,559,637 1,211,004

Based on: 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the Parker-Hannifin Corp. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. Parker-Hannifin Corp. FCFF increased from 2020 to 2021 but then slightly decreased from 2021 to 2022.

Interest Paid, Net of Tax

Parker-Hannifin Corp., interest paid, net of tax calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Effective Income Tax Rate (EITR)
EITR1 18.50% 22.30% 20.20% 21.70% 37.70% 26.00%
Interest Paid, Net of Tax
Cash paid during the year for interest, before tax 240,313 236,979 308,199 169,378 200,860 131,937
Less: Cash paid during the year for interest, tax2 44,458 52,846 62,256 36,755 75,724 34,304
Cash paid during the year for interest, net of tax 195,855 184,133 245,943 132,623 125,136 97,633

Based on: 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30).

1 See details »

2 2022 Calculation
Cash paid during the year for interest, tax = Cash paid during the year for interest × EITR
= 240,313 × 18.50% = 44,458


Enterprise Value to FCFF Ratio, Current

Parker-Hannifin Corp., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 55,695,791
Free cash flow to the firm (FCFF) 2,446,894
Valuation Ratio
EV/FCFF 22.76
Benchmarks
EV/FCFF, Competitors1
Boeing Co. 19.66
Caterpillar Inc. 18.04
Eaton Corp. plc 47.00
GE Aerospace 38.35
Honeywell International Inc. 33.00
Lockheed Martin Corp. 20.57
RTX Corp. 29.22
EV/FCFF, Sector
Capital Goods 32.33
EV/FCFF, Industry
Industrials 30.22

Based on: 10-K (reporting date: 2022-06-30).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Parker-Hannifin Corp., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 47,574,598 45,011,584 34,689,668 24,040,987 26,811,235 25,893,192
Free cash flow to the firm (FCFF)2 2,446,894 2,689,767 2,110,646 1,714,266 1,559,637 1,211,004
Valuation Ratio
EV/FCFF3 19.44 16.73 16.44 14.02 17.19 21.38
Benchmarks
EV/FCFF, Competitors4
Boeing Co. 37.53
Caterpillar Inc. 23.54 20.50 23.83 16.84
Eaton Corp. plc 33.44 38.16 21.94 15.50
GE Aerospace 17.29 56.53 32.34 15.85
Honeywell International Inc. 29.82 25.22 26.49 21.13
Lockheed Martin Corp. 19.69 13.92 14.64 21.21
RTX Corp. 28.45 27.29 35.26 21.94
EV/FCFF, Sector
Capital Goods 25.87 32.16 74.97 24.73
EV/FCFF, Industry
Industrials 24.88 28.41 72.49 31.28

Based on: 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30).

1 See details »

2 See details »

3 2022 Calculation
EV/FCFF = EV ÷ FCFF
= 47,574,598 ÷ 2,446,894 = 19.44

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/FCFF Enterprise value to free cash flow to the firm is whole company valuation indicator. Parker-Hannifin Corp. EV/FCFF ratio increased from 2020 to 2021 and from 2021 to 2022.