NEW Our free Dividend Tracker is live — see what your stocks pay you
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

Parker-Hannifin Corporation PH | NYSE

$952.53 -$2.89 | -0.30%
SIGNAL:Signal available — unlock to view |2026-09-01 |F&G 37 |RSI 45.5

Company Overview:

Market Cap: $120.49B
Trailing PE: 33.4x
FWD PE *: 27.1x
Payout Ratio (TTM): 44.4%
52-Week Range: $715.37 - $1,099.94

* Forward PE is based on street estimates.

10 Year PH Performance Metrics:

Total Return (with DRIP): 784% (24.35% CAGR)
Total Return (no DRIP): 702% (23.14% CAGR)
Share Price: 659% (22.47% CAGR)
Yield on Cost (with DRIP): 7.43%
Total Invested: $10,000
Total Value (with DRIP): $88,416
Total Return $ (with DRIP): $78,416
Dividend Increase: 203.0% (11.97% CAGR)
Dividend Yield (FWD): 0.84% ($8.00)
PH 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
PH Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
PH Price CAGR:1Y: 26.13%2Y: 22.95%5Y: 26.70%10Y: 22.47%
PH Dividend Charts
PH - Dividends
PH Dividend CAGR:1Y: 11.11%2Y: 10.77%5Y: 14.19%10Y: 12.25%
PH - Dividend Payout Ratio
PH Dividend Payout Ratio CAGR:1Y: 243.11%2Y: 78.88%5Y: 26.47%10Y: 9.32%
PH - Dividend to Free Cash Flow Ratio
PH Dividend to FCF Ratio CAGR:1Y: 246.70%2Y: 78.55%5Y: 22.63%10Y: 12.21%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

PH Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

PH - Revenue
PH Revenue CAGR:1Y: 9.76%2Y: 5.33%5Y: 7.77%10Y: 6.89%
PH - Earnings Per Share (EPS)
PH EPS CAGR:1Y: 19.44%2Y: 19.20%5Y: 17.33%10Y: 17.04%
PH - Net Income
PH Net Income CAGR:1Y: 18.18%2Y: 17.89%5Y: 16.67%10Y: 16.26%
PH - EBITDA
PH EBITDA CAGR:1Y: 13.10%2Y: 9.47%5Y: 12.89%10Y: 13.56%
PH - Free Cash Flow
PH Free Cash Flow CAGR:1Y: 16.96%2Y: 18.11%5Y: 20.32%10Y: 13.27%
PH - Free Cash Flow / Share
PH Free Cash Flow / Share CAGR:1Y: 17.98%2Y: 19.29%5Y: 20.91%10Y: 13.99%
PH - Operating Income
PH Operating Income CAGR:1Y: 22.75%2Y: 13.20%5Y: 13.98%10Y: 15.92%
PH - Gross Profit
PH Gross Profit CAGR:1Y: 14.76%2Y: 9.47%5Y: 14.81%10Y: 12.62%
PH - Shares Outstanding
PH Shares Outstanding CAGR:1Y: -0.93%2Y: -1.09%5Y: -0.58%10Y: -0.64%
PH - Share Buybacks
PH Share Buybacks CAGR:1Y: -71.73%2Y: 67.24%5Y: 23.54%10Y: 7.57%
PH - Stock-Based Comp
PH Stock-Based Comp CAGR:1Y: 512.30%2Y: 159.93%5Y: 55.68%10Y: 26.14%
PH - Expenses
PH Expenses CAGR:1Y: 32.22%2Y: 21.71%5Y: 18.55%10Y: 16.18%
PH - Revenue by Segment
PH Revenue CAGR:1Y: 9.76%2Y: 5.33%5Y: 7.77%10Y: 6.89%
PH - Revenue by Region
PH Revenue CAGR:1Y: 9.76%2Y: 5.33%5Y: 7.77%10Y: 6.89%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

PH - REVENUE: Actual + Estimates
PH Actual Revenue CAGR:1Y: 9.76%2Y: 5.33%5Y: 7.77%10Y: 6.89%
PH - EPS: Actual + Estimates
PH Actual EPS CAGR:1Y: 19.44%2Y: 19.20%5Y: 17.33%10Y: 17.04%
PH - NET INCOME: Actual + Estimates
PH Actual Net Income CAGR:1Y: 18.18%2Y: 17.89%5Y: 16.67%10Y: 16.26%
PH - EBITDA: Actual + Estimates
PH Actual EBITDA CAGR:1Y: 13.10%2Y: 9.47%5Y: 12.89%10Y: 13.56%

Ratios, Profit Margins & Return on Capital:

PH - Net Profit Margin
PH Net Profit Margin CAGR:1Y: 7.67%2Y: 11.94%5Y: 8.26%10Y: 8.77%
PH - Gross Profit Margin
PH Gross Profit Margin CAGR:1Y: 4.55%2Y: 3.92%5Y: 6.53%10Y: 5.36%
PH - Price to Earnings
PH Price to Earnings CAGR:1Y: 17.24%2Y: 17.29%5Y: 7.52%10Y: 6.52%
PH - Price To Sales Ratio
PH Price To Sales Ratio CAGR:1Y: 26.48%2Y: 31.34%5Y: 16.42%10Y: 15.88%
PH - Return on Capital Employed
PH Return on Capital Employed CAGR:1Y: 17.27%2Y: 6.62%5Y: 6.01%10Y: 5.53%
PH - Return on Invested Capital
PH Return on Invested Capital CAGR:1Y: 11.54%2Y: 12.02%5Y: 2.85%10Y: 3.59%

Compare stocks side-by-side

PH Dividends Info:

Annual Dividend: $8
Forward Yield: 0.84%
Ex-Dividend Date: 2026-08-31
Lifetime Dividends / Share: $70.07

PH Dividend History: Dates, Payments & Yield list

Below is a schedule of all PH dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date Payment Date Amount Yield Forward Yield Price on Ex-Date
08/31/202609/02/2026$2.0000.82%0.84%$949.38
05/08/202605/11/2026$2.0000.91%0.91%$874.36
02/06/202602/09/2026$1.8000.74%0.74%$978.87
11/07/202511/10/2025$1.8000.85%0.86%$840.63
09/02/202509/04/2025$1.8000.96%0.95%$756.96
05/09/202505/12/2025$1.8001.11%1.08%$668.76
02/07/202502/10/2025$1.6300.95%0.96%$680.66
11/08/202411/11/2024$1.6300.94%0.92%$708.15
08/28/202408/30/2024$1.6301.11%1.09%$600.20
05/09/202405/13/2024$1.6301.16%1.18%$551.03
02/08/202402/12/2024$1.4801.15%1.14%$518.20
11/10/202311/13/2023$1.4801.41%1.41%$419.43
08/25/202308/28/2023$1.4801.47%1.45%$408.54
05/11/202305/15/2023$1.4801.82%1.81%$327.70
02/09/202302/13/2023$1.3301.51%1.51%$352.04
11/10/202212/02/2022$1.3301.75%1.79%$297.38
08/26/202209/09/2022$1.3301.93%1.91%$278.99
05/12/202206/03/2022$1.3302.04%1.92%$276.84
02/10/202203/04/2022$1.0301.35%1.45%$283.85
11/10/202112/03/2021$1.0301.26%1.35%$305.40
08/26/202109/10/2021$1.0301.36%1.45%$284.05
05/06/202106/04/2021$1.0301.3%1.33%$309.04
02/09/202103/05/2021$0.8801.28%1.17%$299.99
11/05/202012/04/2020$0.8801.48%1.28%$275.74
08/27/202009/11/2020$0.8801.69%1.68%$209.13
05/07/202006/05/2020$0.8802.26%1.8%$195.45
02/06/202003/06/2020$0.8801.68%2.13%$164.99
11/07/201912/06/2019$0.8801.77%1.74%$202.38
08/27/201909/13/2019$0.8802.23%1.93%$182.23
05/09/201906/07/2019$0.8802.05%2.13%$165.54
02/07/201903/01/2019$0.7601.87%1.73%$176.05
11/08/201812/07/2018$0.7601.78%1.94%$157.04
08/27/201809/14/2018$0.7601.74%1.62%$187.15
05/09/201806/01/2018$0.7601.74%1.76%$172.71
02/08/201803/02/2018$0.6601.51%1.5%$175.55
11/09/201712/01/2017$0.6601.45%1.41%$187.05
08/24/201709/08/2017$0.6601.69%1.64%$161.33
05/08/201706/02/2017$0.6601.66%1.65%$160.24
02/08/201703/03/2017$0.6601.79%1.68%$157.06
11/08/201612/02/2016$0.6301.99%1.78%$141.90
08/25/201609/09/2016$0.6302.04%2.09%$120.78
05/06/201606/03/2016$0.6302.24%2.17%$116.00
02/08/201603/04/2016$0.6302.49%2.37%$106.36
11/06/201512/04/2015$0.6302.4%2.46%$102.44
08/26/201509/11/2015$0.6302.44%2.37%$106.25
05/06/201506/05/2015$0.6302.08%2.1%$119.77
02/06/201503/06/2015$0.6302.09%2.13%$118.27
11/06/201412/05/2014$0.6301.97%1.94%$129.95
08/26/201409/12/2014$0.4801.65%1.63%$117.78
05/07/201406/06/2014$0.4801.55%1.5%$128.20
02/06/201403/07/2014$0.4801.68%1.54%$124.38
11/06/201312/06/2013$0.4501.55%1.49%$121.10
08/23/201309/06/2013$0.4501.75%1.74%$103.22
05/08/201306/07/2013$0.4501.93%1.83%$98.34
02/06/201303/01/2013$0.4301.84%1.82%$94.45
11/07/201212/07/2012$0.4102.12%1.96%$83.81
08/24/201209/07/2012$0.4102.01%1.96%$83.69
05/08/201206/01/2012$0.4101.92%2.11%$77.87
02/08/201203/02/2012$0.3901.77%1.76%$88.54
11/08/201112/02/2011$0.3701.77%1.8%$82.11
08/25/201109/09/2011$0.3702.25%2.23%$66.38
05/06/201106/03/2011$0.3701.66%1.72%$86.29
02/08/201103/04/2011$0.3201.39%1.47%$87.33
11/08/201012/03/2010$0.2901.44%1.38%$84.22
08/19/201009/03/2010$0.2701.69%1.66%$64.97
05/18/201006/04/2010$0.2601.6%1.78%$58.52
02/16/201003/05/2010$0.2501.75%1.59%$62.93
11/17/200912/04/2009$0.2501.78%1.81%$55.31
08/20/200909/04/2009$0.2502.06%2.07%$48.32
05/19/200906/05/2009$0.2502.22%2.09%$47.79
02/17/200903/06/2009$0.2502.59%3.49%$28.63
11/18/200812/05/2008$0.2502.81%2.62%$38.17
08/21/200809/05/2008$0.2501.62%1.66%$60.37
05/13/200806/06/2008$0.2100.98%1.07%$78.17
02/19/200803/07/2008$0.2101.27%1.35%$62.39
11/13/200711/30/2007$0.2101.03%1.06%$79.43
08/23/200709/07/2007$0.2101.23%1.2%$70.20
05/15/200706/01/2007$0.1731.09%1.01%$68.39
02/13/200703/02/2007$0.1731.25%1.26%$55.01
11/14/200612/01/2006$0.1731.23%1.27%$54.69
08/24/200609/08/2006$0.1731.4%1.39%$49.94
05/16/200606/02/2006$0.1531.11%1.17%$52.57
02/14/200603/03/2006$0.1531.17%1.14%$53.68
11/15/200512/02/2005$0.1531.38%1.32%$46.59
08/18/200509/02/2005$0.1531.45%1.43%$42.97
05/17/200506/03/2005$0.1331.35%1.32%$40.33
02/15/200503/04/2005$0.1331.19%1.15%$46.19
11/16/200412/03/2004$0.1271.04%1%$50.71
08/18/200409/03/2004$0.1271.38%1.37%$36.93
05/18/200406/04/2004$0.1271.43%1.33%$38.06
02/17/200403/05/2004$0.1271.3%1.3%$39.03
11/18/200312/05/2003$0.1271.46%1.32%$38.25
08/19/200309/05/2003$0.1271.56%1.57%$32.31
05/20/200306/06/2003$0.1271.93%1.73%$29.30
02/18/200303/07/2003$0.1271.81%1.98%$25.59
11/18/200212/06/2002$0.1201.62%1.57%$30.67
08/20/200209/06/2002$0.1201.75%1.81%$26.49
05/21/200206/07/2002$0.1201.47%1.55%$30.94
02/12/200203/01/2002$0.1201.51%1.43%$33.47
11/19/200112/07/2001$0.1201.77%1.65%$29.09
08/21/200109/07/2001$0.1201.6%1.74%$27.60
05/15/200106/01/2001$0.1201.54%1.5%$31.99
02/13/200103/02/2001$0.1201.68%1.67%$28.73
11/14/200012/01/2000$0.1131.83%1.76%$25.79
08/16/200009/01/2000$0.1131.8%1.94%$23.38
05/16/200006/02/2000$0.1131.45%1.55%$29.29
02/22/200003/03/2000$0.1131.65%1.89%$23.96
11/19/199912/03/1999$0.1131.45%1.44%$31.46
08/20/199909/03/1999$0.1131.54%1.52%$29.83
05/18/199906/04/1999$0.1131.53%1.46%$30.96
02/22/199903/05/1999$0.1131.79%1.81%$25.04
11/17/199812/04/1998$0.1001.74%1.82%$21.96
08/18/199809/04/1998$0.1001.89%2.07%$19.33
05/19/199806/05/1998$0.1001.37%1.43%$27.96
02/17/199803/06/1998$0.1001.33%1.28%$31.33
11/18/199712/05/1997$0.1001.34%1.24%$32.21
08/19/199709/05/1997$0.0670.93%0.92%$29.11
05/20/199706/06/1997$0.0891.56%1.43%$24.78
02/18/199703/07/1997$0.0891.81%1.79%$19.83
11/19/199612/06/1996$0.0801.79%1.76%$18.22
08/20/199609/06/1996$0.0801.93%1.81%$17.67
05/21/199606/07/1996$0.0801.74%1.76%$18.17
02/20/199603/01/1996$0.0802.02%2.06%$15.56
11/20/199512/01/1995$0.0802.1%1.94%$16.50
08/22/199509/01/1995$0.0801.82%1.79%$17.83
05/12/199506/02/1995$0.0801.97%1.95%$16.39
02/17/199503/03/1995$0.0742.09%2.2%$13.48
11/14/199412/02/1994$0.0742.2%2.28%$13.00
08/17/199409/02/1994$0.0742.38%2.4%$12.33
05/13/199406/03/1994$0.0742.35%2.31%$12.85
02/15/199403/04/1994$0.0742.78%2.86%$10.37
11/18/199312/03/1993$0.0712.6%2.69%$10.59
08/13/199309/03/1993$0.0712.76%2.86%$9.93
05/14/199306/04/1993$0.0713.12%2.84%$10.00
02/11/199303/05/1993$0.0712.89%3.02%$9.41
11/12/199212/04/1992$0.0713.54%3.47%$8.19
08/13/199209/04/1992$0.0713.4%3.2%$8.89
05/14/199206/05/1992$0.0712.78%2.94%$9.67
02/12/199203/06/1992$0.0682.82%2.79%$9.78
11/14/199112/06/1991$0.0683.04%3.16%$8.63
08/16/199109/06/1991$0.0683.49%3.54%$7.70
05/16/199106/07/1991$0.0683.49%3.28%$8.30
02/13/199103/01/1991$0.0683.42%3.39%$8.04
11/15/199012/07/1990$0.0684.11%3.96%$6.89
08/16/199009/07/1990$0.0683.81%3.92%$6.96
05/10/199006/01/1990$0.0683.1%2.91%$9.37
02/14/199003/02/1990$0.0683.41%3.21%$8.48
11/08/198912/01/1989$0.0623.38%3.17%$7.85
08/10/198909/01/1989$0.0622.7%2.72%$9.15
05/11/198906/02/1989$0.0623.11%3.05%$8.15
02/13/198903/03/1989$0.0622.88%2.97%$8.37
11/09/198812/02/1988$0.0622.99%3.11%$8.00
08/10/198809/02/1988$0.0622.87%2.96%$8.41
05/11/198806/03/1988$0.0622.42%2.4%$10.37
11/12/198712/04/1987$0.0592.69%2.52%$9.41
08/12/198709/04/1987$0.0592.03%1.96%$12.11
05/13/198706/05/1987$0.0592.31%2.62%$9.04
02/11/198703/06/1987$0.0592.34%2.31%$10.26
11/12/198611/14/1986$0.0592.99%3.11%$7.63
08/13/198608/15/1986$0.0593.19%3.15%$7.52
05/07/198605/09/1986$0.0593.02%2.94%$8.07
02/11/198602/13/1986$0.0552.84%2.74%$8.07
11/14/198511/18/1985$0.0553.37%3.34%$6.62
08/14/198508/16/1985$0.0553.38%3.39%$6.52

Projected Future Returns & Dividends for PH

Based on past 10-year performance, here are PH growth metrics:

Share price CAGR of +22.47%
Dividend CAGR of +12.27%

Using PH CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

PH (DRIP)PH - No DRIP
Current Price$952.53$952.53
Start Shares10.5010.50
Start Value$10,000$10,000
  
After 10 years:
Final Share Count11.1310.50
Dividends Payment$6.36$6.36
Annual Dividends$283$267
Yield on cost2.83%2.67%
Share Price$7,227.86$7,227.86
Total Dividends$1,552$1,493
Final Value$80,456$77,374

Estimated Future Value + Dividends - PH

NOTE: Above numbers are our estimate based on PH's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

Company Info

Parker-Hannifin Corporation (PH) had its IPO on 1980-03-17, and is traded on NYSE stock exchange.

Parker-Hannifin Corporation is a global enterprise specializing in the production and distribution of advanced motion and control technologies and systems. These solutions serve a broad spectrum of international markets, including mobile applications, industrial operations, and the aerospace sector. Its organizational structure is primarily divided into two key business units: Diversified Industrial and Aerospace Systems. Within the Diversified Industrial division, the product portfolio is extensive, covering sealing, protective shielding, thermal management systems, bonding agents, surface coatings, and technologies designed to reduce noise, vibration, and harshness. This segment also provides filtration units, diagnostic tools, and related solutions for purifying fuel, air, oil, water, and various other liquids and gases by eliminating contaminants. Additionally, it produces connectors vital for fluid handling (controlling, transmitting, and containing), along with advanced control mechanisms engineered for demanding environments involving extreme corrosion, temperatures, pressures, and requiring precise flow regulation. Crucially, it supplies hydraulic, pneumatic, and electromechanical components and integrated systems to manufacturers and operators of both mobile and stationary industrial machinery. Products from this division are supplied to original equipment manufacturers (OEMs) as well as to distributors who cater to the aftermarket across a wide array of sectors. These include industries focused on manufacturing, packaging, processing, transportation, construction, climate control (refrigeration and air conditioning), agriculture, and military machinery and equipment. In contrast, the Aerospace Systems segment focuses on delivering specialized components and systems for both commercial and military aircraft structures and engine applications. Its comprehensive offerings encompass control actuation systems, parts for engine construction and exhaust, entire engine systems, fluid transport and fuel systems (including those for fuel tank inerting), hydraulic and lubrication components, pilot interface controls, pneumatic control elements, thermal regulation products, and landing gear wheels and brakes. The segment also provides devices for precise fluid measurement, distribution, and atomization. Sales within this particular division are conducted directly with original equipment manufacturers (OEMs) and final consumers. Overall, Parker-Hannifin distributes its solutions via a diversified sales network, comprising its own dedicated sales personnel, independent distributors, and authorized sales representatives. Established in 1917, the corporation maintains its global headquarters in Cleveland, Ohio.

PH website: https://www.parker.com


Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)
PRO
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
Try it free for 7 days
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
ULTRA
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)
Loading signals…

DCF Model — PH

Value from:
Pay up to today
—
vs current price $952.53
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →