Valuation Eaton Corporation plc

Stocks

Market Closed - NYSE Other stock markets 23:00:03 11/08/2026 +03			5-day change	1st Jan Change
459.29 ^USD	+3.22%		+3.26%	+44.20%

01:44am	SCE wins tentative ruling in Eaton wildfire liability case, Bloomberg News reports	RE
08-11	Evercore ISI Adjusts Price Target on Eaton to $515 From $502, Keeps Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	68,886	62,419	96,159	131,155	123,709	178,388	-	-
Change	-	-9.39%	54.05%	36.39%	-5.68%	44.2%	-	-
Enterprise Value (EV) ¹	76,897	70,519	102,819	138,227	132,801	196,349	194,341	190,424
Change	-	-8.29%	45.8%	34.44%	-3.93%	47.85%	-1.02%	-2.02%
P/E	32.4x	25.6x	30x	34.9x	30.5x	41.4x	31.7x	26.7x
PBR	4.2x	3.68x	5.05x	7.17x	6.36x	8x	6.96x	6.27x
PEG	-	1.7x	1x	1.9x	3.05x	6.77x	1x	1.4x
Capitalization / Revenue	3.51x	3.01x	4.15x	5.27x	4.51x	5.45x	4.88x	4.47x
EV / Revenue	3.92x	3.4x	4.43x	5.56x	4.84x	6x	5.32x	4.77x
EV / EBITDA	22.7x	17x	20.9x	23.9x	20.3x	25.6x	21.7x	18.7x
EV / EBIT	31.2x	22.1x	25.7x	28.4x	24x	29.6x	25.1x	21.8x
EV / FCF	48.4x	36.4x	35.9x	39.3x	37.4x	51.3x	37.2x	29.3x
FCF Yield	2.07%	2.74%	2.79%	2.55%	2.68%	1.95%	2.69%	3.42%
Dividend per Share ²	3.04	3.24	3.44	3.76	4.16	4.276	4.615	5.171
Rate of return	1.76%	2.06%	1.43%	1.13%	1.31%	0.93%	1%	1.13%
EPS ²	5.34	6.14	8.02	9.5	10.45	11.09	14.51	17.18
Distribution rate	56.9%	52.8%	42.9%	39.6%	39.8%	38.6%	31.8%	30.1%
Net sales ¹	19,628	20,752	23,196	24,878	27,448	32,744	36,521	39,908
EBITDA ¹	3,385	4,152	4,922	5,791	6,531	7,671	8,957	10,173
EBIT ¹	2,463	3,198	3,996	4,870	5,525	6,640	7,754	8,746
Net income ¹	2,144	2,462	3,218	3,794	4,087	4,291	5,585	6,615
Net Debt ¹	8,011	8,100	6,660	7,072	9,092	17,960	15,952	12,036
Reference price ²	172.82	156.95	240.82	331.87	318.51	459.29	459.29	459.29
Nbr of stocks (in thousands)	398,600	397,700	399,300	395,200	388,400	388,400	-	-
Announcement Date	2/4/22 A	2/8/23 A	2/1/24 A	1/31/25 A	2/3/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EATON CORPORATION PLC	41.42x	6x	25.59x	0.93%	178B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.83x	2.49x	11.2x	2.72%	272B
SIEMENS AG	26.21x	3.05x	16.69x	2.01%	248B
SCHNEIDER ELECTRIC SE	32.31x	4.13x	19.06x	1.51%	198B
DELTA ELECTRONICS, INC.	43.91x	5.9x	26.31x	0.97%	145B
DELTA ELECTRONICS (THAILAND)	95x	12.13x	67.39x	0.33%	101B
VERTIV HOLDINGS CO.	46.71x	7.68x	30.96x	0.09%	108B
EMERSON ELECTRIC CO.	33.68x	5.41x	18.8x	1.34%	91.69B
FUJIKURA LTD.	34.92x	5.89x	23.63x	1.11%	58.02B
AMETEK, INC.	34.89x	7.28x	22.85x	0.53%	58.76B
Average	40.79x	6.00x	26.25x	1.15%	146.04B
Weighted average by Cap.	36.75x	5.14x	23.27x	1.44%