|
Market Closed -
NYSE
07:00:03 30/10/26 am AEDT
|
After hours 08:22:26 am | |||
| 393.72 USD | +0.21% |
|
389.58 | -1.05% |
| 29/10 | GE Vernova to Acquire Trench Group in $9 Billion Deal to Boost Electrification Business | MT |
| 28/10 | Eaton Keeps Quarterly Dividend at $1.10 a Share, Payable Nov. 27 to Holders of Record Nov. 10 | MT |
Company Valuation: Eaton Corporation plc
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 | 152,595 | - | - |
| Change | - | -9.39% | 54.05% | 36.39% | -5.68% | 23.35% | - | - |
| Enterprise Value (EV) 1 | 76,897 | 70,519 | 102,819 | 138,227 | 132,801 | 170,564 | 169,321 | 166,553 |
| Change | - | -8.29% | 45.8% | 34.44% | -3.93% | 28.44% | -0.73% | -1.64% |
| P/E | 32.4x | 25.6x | 30x | 34.9x | 30.5x | 34.9x | 26.7x | 22.5x |
| PBR | 4.2x | 3.68x | 5.05x | 7.17x | 6.36x | 6.88x | 5.96x | 5.26x |
| PEG | - | 1.7x | 1x | 1.9x | 3.05x | 4.54x | 0.9x | 1.2x |
| Capitalization / Revenue | 3.51x | 3.01x | 4.15x | 5.27x | 4.51x | 4.64x | 4.13x | 3.77x |
| EV / Revenue | 3.92x | 3.4x | 4.43x | 5.56x | 4.84x | 5.18x | 4.58x | 4.11x |
| EV / EBITDA | 22.7x | 17x | 20.9x | 23.9x | 20.3x | 21.8x | 18.5x | 16.2x |
| EV / EBIT | 31.2x | 22.1x | 25.7x | 28.4x | 24x | 26.1x | 21.5x | 18.5x |
| EV / FCF | 48.4x | 36.4x | 35.9x | 39.3x | 37.4x | 43.1x | 31.9x | 25.2x |
| FCF Yield | 2.07% | 2.74% | 2.79% | 2.55% | 2.68% | 2.32% | 3.14% | 3.97% |
| Dividend per Share 2 | 3.04 | 3.24 | 3.44 | 3.76 | 4.16 | 4.418 | 4.704 | 5.166 |
| Rate of return | 1.76% | 2.06% | 1.43% | 1.13% | 1.31% | 1.12% | 1.2% | 1.31% |
| EPS 2 | 5.34 | 6.14 | 8.02 | 9.5 | 10.45 | 11.25 | 14.74 | 17.48 |
| Distribution rate | 56.9% | 52.8% | 42.9% | 39.6% | 39.8% | 39.3% | 31.9% | 29.6% |
| Net sales 1 | 19,628 | 20,752 | 23,196 | 24,878 | 27,448 | 32,905 | 36,943 | 40,512 |
| EBITDA 1 | 3,385 | 4,152 | 4,922 | 5,791 | 6,531 | 7,835 | 9,154 | 10,271 |
| EBIT 1 | 2,463 | 3,198 | 3,996 | 4,870 | 5,525 | 6,539 | 7,882 | 9,005 |
| Net income 1 | 2,144 | 2,462 | 3,218 | 3,794 | 4,087 | 4,323 | 5,680 | 6,681 |
| Net Debt 1 | 8,011 | 8,100 | 6,660 | 7,072 | 9,092 | 17,969 | 16,727 | 13,958 |
| Reference price 2 | 172.82 | 156.95 | 240.82 | 331.87 | 318.51 | 392.88 | 392.88 | 392.88 |
| Nbr of stocks (in thousands) | 398,600 | 397,700 | 399,300 | 395,200 | 388,400 | 388,400 | - | - |
| Announcement Date | 4/2/22 | 8/2/23 | 1/2/24 | 31/1/25 | 3/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.91x | 5.18x | 21.77x | 1.12% | 153B | |
| 24.83x | 2.95x | 16.11x | 2.07% | 231B | |
| 11.86x | 1.28x | 6.07x | 4.26% | 160B | |
| 25.5x | 3.32x | 15.22x | 1.89% | 155B | |
| 38.19x | 5.07x | 22.78x | 1.3% | 124B | |
| 29.66x | 4.26x | 20.9x | 0.91% | 98.67B | |
| 32.96x | 4.07x | 21.89x | 1.03% | 95.31B | |
| 34.21x | 5.5x | 19.15x | 1.32% | 93.55B | |
| 88.9x | 10.09x | 61.48x | 0.34% | 85.66B | |
| 40.83x | 6.59x | 26.03x | 0.1% | 93.54B | |
| Average | 36.18x | 4.83x | 23.14x | 1.43% | 128.94B | |
| Weighted average by Cap. | 32.85x | 4.36x | 20.82x | 1.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ETN Stock
- Valuation Eaton Corporation plc
Select your edition
All financial news and data tailored to specific country editions
