Company Valuation: Eaton Corporation plc

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 39,157 48,092 68,886 62,419 96,159 121,647 121,647 -
Change - 22.82% 43.24% -9.39% 54.05% 26.51% 0% -
Enterprise Value (EV) 1 46,888 55,048 76,897 70,519 102,819 138,227 128,656 126,992
Change - 17.4% 39.69% -8.29% 45.8% 34.44% -0.06% -1.29%
P/E ratio 18x 34.4x 32.4x 25.6x 30x 34.9x 27.9x 24.9x
PBR 2.47x 3.24x 4.2x 3.68x 5.05x 7.17x 5.64x 5.29x
PEG - -1x 0.6x 1.7x 1x 1.9x 1.9x 2.1x
Capitalization / Revenue 1.83x 2.69x 3.51x 3.01x 4.15x 5.27x 4.54x 4.22x
EV / Revenue 2.19x 3.08x 3.92x 3.4x 4.43x 5.56x 4.8x 4.41x
EV / EBITDA 12.5x 17.2x 22.7x 17x 20.9x 22.2x 19.9x 17.8x
EV / EBIT 16.4x 30.2x 31.2x 22.1x 25.7x 28.4x 23.1x 20.7x
EV / FCF 16.2x 21.2x 48.4x 36.4x 35.9x 39.3x 32.4x 27.6x
FCF Yield 6.18% 4.72% 2.07% 2.74% 2.79% 2.55% 3.09% 3.62%
Dividend per Share 2 2.84 2.92 3.04 3.24 3.44 3.768 3.99 4.298
Rate of return 3% 2.43% 1.76% 2.06% 1.43% 1.22% 1.3% 1.4%
EPS 2 5.25 3.49 5.34 6.14 8.02 9.5 11.02 12.35
Distribution rate 54.1% 83.7% 56.9% 52.8% 42.9% 39.2% 36.2% 34.8%
Net sales 1 21,390 17,858 19,628 20,752 23,196 24,878 26,786 28,829
EBITDA 1 3,747 3,208 3,385 4,152 4,922 5,802 6,459 7,136
EBIT 1 2,863 1,824 2,463 3,198 3,996 4,870 5,581 6,148
Net income 1 2,211 1,410 2,144 2,462 3,218 3,794 4,337 4,833
Net Debt 1 7,731 6,956 8,011 8,100 6,660 7,072 7,010 5,345
Reference price 2 94.72 120.14 172.82 156.95 240.82 307.81 307.81 307.81
Nbr of stocks (in thousands) 413,400 400,300 398,600 397,700 399,300 395,200 395,200 -
Announcement Date 2/4/20 2/2/21 2/4/22 2/8/23 2/1/24 1/31/25 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
32.06x5.15x22.19x1.22% 122B
18.56x2.65x13.67x2.33% 186B
32.78x3.86x18.73x1.53% 143B
27.78x4.14x14.93x1.71% 70.66B
30.78x6.32x20.25x0.6% 42.66B
63.64x5.55x27.32x0.1% 41.6B
66.47x8.55x52.64x0.54% 42.71B
36.92x5.75x25.5x1.33% 38.2B
34.39x4.56x22.53x1.73% 33.77B
26.51x2.35x13.14x1.92% 32.16B
Average 36.99x 4.89x 23.09x percentage-no-prefix 75.31B
Weighted average by Cap. 32.19x 4.36x 20.44x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. ETN Stock
  4. Valuation Eaton Corporation plc