Valuation Eaton Corporation plc

Equities

Market Closed - Nyse Other stock markets 04:00:03 2026-05-15 pm EDT			5-day change	1st Jan Change
399.44 ^USD	-2.12%		-0.52%	+25.41%

May. 14	Argus Adjusts Price Target on Eaton to $475 From $425, Maintains Buy Rating	MT
May. 13	Raymond James Adjusts Price Target on Eaton to $465 From $415, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	68,886	62,419	96,159	131,155	123,709	155,103	-	-
Change	-	-9.39%	54.05%	36.39%	-5.68%	25.38%	-	-
Enterprise Value (EV) ¹	76,897	70,519	102,819	138,227	132,801	171,416	169,618	169,421
Change	-	-8.29%	45.8%	34.44%	-3.93%	29.08%	-1.05%	-0.12%
P/E ratio	32.4x	25.6x	30x	34.9x	30.5x	34.6x	27.2x	23.2x
PBR	4.2x	3.68x	5.05x	7.17x	6.36x	6.96x	6.03x	5.42x
PEG	-	1.7x	1x	1.9x	3.05x	3.3x	1x	1.3x
Capitalization / Revenue	3.51x	3.01x	4.15x	5.27x	4.51x	4.84x	4.38x	4.03x
EV / Revenue	3.92x	3.4x	4.43x	5.56x	4.84x	5.35x	4.79x	4.41x
EV / EBITDA	22.7x	17x	20.9x	23.9x	20.3x	22.6x	19.1x	16.9x
EV / EBIT	31.2x	22.1x	25.7x	28.4x	24x	26.2x	21.8x	19.5x
EV / FCF	48.4x	36.4x	35.9x	39.3x	37.4x	43.6x	32.6x	27.3x
FCF Yield	2.07%	2.74%	2.79%	2.55%	2.68%	2.29%	3.06%	3.66%
Dividend per Share ²	3.04	3.24	3.44	3.76	4.16	4.317	4.666	5.22
Rate of return	1.76%	2.06%	1.43%	1.13%	1.31%	1.08%	1.17%	1.31%
EPS ²	5.34	6.14	8.02	9.5	10.45	11.55	14.7	17.25
Distribution rate	56.9%	52.8%	42.9%	39.6%	39.8%	37.4%	31.7%	30.3%
Net sales ¹	19,628	20,752	23,196	24,878	27,448	32,055	35,412	38,443
EBITDA ¹	3,385	4,152	4,922	5,791	6,531	7,575	8,897	10,018
EBIT ¹	2,463	3,198	3,996	4,870	5,525	6,555	7,787	8,697
Net income ¹	2,144	2,462	3,218	3,794	4,087	4,521	5,680	6,663
Net Debt ¹	8,011	8,100	6,660	7,072	9,092	16,314	14,515	14,318
Reference price ²	172.82	156.95	240.82	331.87	318.51	399.44	399.44	399.44
Nbr of stocks (in thousands)	398,600	397,700	399,300	395,200	388,400	388,300	-	-
Announcement Date	2/4/22	2/8/23	2/1/24	1/31/25	2/3/26	-	-	-

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	34.6x	5.35x	22.63x	1.08%	155B
SIEMENS AG	24.21x	2.89x	15.67x	2.17%	232B
SCHNEIDER ELECTRIC SE	28.09x	3.68x	16.98x	1.74%	172B
DELTA ELECTRONICS, INC.	49.74x	6.79x	29.18x	0.86%	171B
VERTIV HOLDINGS CO.	63.57x	10.2x	41.49x	0.07%	142B
DELTA ELECTRONICS (THAILAND)	105.47x	14.87x	76.68x	0.28%	122B
EMERSON ELECTRIC CO.	27.32x	4.51x	15.76x	1.66%	74.52B
AMETEK, INC.	31.47x	6.58x	20.49x	0.6%	52.24B
ROCKWELL AUTOMATION, INC.	36.09x	5.9x	24.49x	1.26%	49.93B
LEGRAND	27.77x	4.14x	17.47x	1.78%	46.2B
Average	42.83x	6.49x	28.08x	1.15%	121.78B
Weighted average by Cap.	43.52x	6.34x	28.40x	1.2%