Operating performance
Revenue, profitability, and free cash flow are shown together so you can see scale, margin conversion, and cash generation on one screen.
Annualised change across the filed history.
Revenue CAGR 5Y
8.4%
Free Cash Flow CAGR 5Y
10.5%
Operating Income CAGR 3Y
14.2%
Filing-backed read on scale, margins, and cash flow.
Free Cash Flow
FY 2026+16.9%
Net Margin
FY 2026-0.8 pt
Valuation snapshot
A target is published only when both the filing-backed DCF and the peer fair value clear the confidence gate.
Current price
—
Market cap —
Fair value estimate
Withheld
Peer breadth failed the evidence gate.
Implied upside
—
Peers: 6 usable peers from 6 saved peers with 0 active peer methods. Need at least 2 usable SEC-backed peers for fallback target coverage.
Valuation anchors
Scale: $255.17 – $423.20
DCF
This score describes input coverage, not the probability that a valuation or investment return will be correct.
Evidence gate detail
Peer breadth failed the evidence gate.
Peers: 6 usable peers from 6 saved peers with 0 active peer methods. Need at least 2 usable SEC-backed peers for fallback target coverage.
Policy
Filing-Backed v2
Basis
Operating cash flow less capex (firm-value proxy)
Shares
Diluted shares
Bridge
Net debt + securities
Market context
Market price unavailable
Current price stacked against the same public-equity anchors shown in the confidence-gated hero.
How to read this
Capital structure
The overview keeps the capital structure bridge close to the cash-generation picture so fair value can be read in equity terms.
FY 2026 · filed Aug 21, 2026
Cash & Securities
$501M
Total Debt
$8.5B
Net Debt
$8B
Equity
Peer context
The overview keeps peer evidence concise here and sends detailed bridging to the relative-valuation tab.
Peer fair value
Per-share fair value from the weighted peer set.
Average P/E
Price to earnings across covered peers.
Average P/S
Price to sales across covered peers.
Intrinsic context
The overview surfaces the baseline intrinsic read and the reverse-DCF question, then sends the deeper workbench to the intrinsic tab.
Bear, base, and bull per-share outcomes from the filing-backed baseline.
Bear
$271.45
Base
$330.29
Bull
$406.93
Upside vs current
Company profile
Identifiers, classification, and listing detail behind every figure on this page.
$15.4B
Tangible Equity
$-3B
Net debt reduces equity value relative to firm value before the per-share target is calculated.
Latest annual cash generation after capital spending.
Operating Cash Flow
$4.4B
Capital Expenditures
$-459M
Free Cash Flow
$3.9B
CFO Margin
20.3%
FCF Margin
18.2%
CFO / Net Income
1.20x
FCF / Net Income
1.07x
Quality and risk
Altman, Piotroski, liquidity, and leverage sit together so the valuation read can be judged against balance-sheet reality.
Distress risk from the latest annual balance sheet.
Nine filing-backed checks on profitability, leverage, and efficiency.
positive
Current Ratio
1.26x
Quick Ratio
0.74x
Debt / Equity
0.55x
Average EV/EBITDA
Enterprise multiple across covered peers.
6 peers across 0 active peer methods
HONEYWELL INTERNATIONAL INC
HON · CIK 0000773840
—
—
—
—
Cap —P/E —EV/EBITDA —
NORDSON CORP
NDSN · CIK 0000072331
—
—
—
—
Cap —P/E —EV/EBITDA —
Eaton Corp plc
ETN · CIK 0001551182
—
—
—
—
Cap —P/E —EV/EBITDA —
EMERSON ELECTRIC CO
EMR · CIK 0000032604
—
—
—
—
Cap —P/E —EV/EBITDA —
DANAHER CORP /DE/
DHR · CIK 0000313616
—
—
—
—
Cap —P/E —EV/EBITDA —
ILLINOIS TOOL WORKS INC
ITW · CIK 0000049826
—
—
—
—
Cap —P/E —EV/EBITDA —
—
Current price
—
Net debt reduces equity value relative to firm value before the per-share target is calculated.
Reverse-DCF framing and per-share outcomes when one assumption moves.
Implied growth
—
Parker-Hannifin Corp (PH) market cap plus annual debt, less cash and eligible marketable securities.
A dated market value and complete annual debt and cash evidence are required for this bridge.