Valuation Eaton Corporation plc

Stocks

Real-time Estimate Cboe BZX 09:56:41 2026-08-25 EDT			5-day change	1st Jan Change
414.06 ^USD	+1.32%		-4.03%	+29.97%

08-20	Eaton Corporation plc and Bsd Builders, Inc. Receive Multi-Million-Dollar Contracts to Supply Technology for California Healthcare Facilities	CI
08-20	Eaton Wins Contracts From BSD Builders to Supply Power-Management Technology to California Healthcare Facilities	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	158,727	-	-
Change	-	-9.39%	54.05%	36.39%	-5.68%	28.31%	-	-
Enterprise Value (EV) ¹	76,897	70,519	102,819	138,227	132,801	176,688	174,680	170,763
Change	-	-8.29%	45.8%	34.44%	-3.93%	33.05%	-1.14%	-2.24%
P/E	32.4x	25.6x	30x	34.9x	30.5x	36.9x	28.2x	23.8x
PBR	4.2x	3.68x	5.05x	7.17x	6.36x	7.12x	6.19x	5.58x
PEG	-	1.7x	1x	1.9x	3.05x	6.04x	0.9x	1.3x
Capitalization / Revenue	3.51x	3.01x	4.15x	5.27x	4.51x	4.85x	4.35x	3.98x
EV / Revenue	3.92x	3.4x	4.43x	5.56x	4.84x	5.39x	4.78x	4.28x
EV / EBITDA	22.7x	17x	20.9x	23.9x	20.3x	23x	19.5x	16.8x
EV / EBIT	31.2x	22.1x	25.7x	28.4x	24x	26.6x	22.5x	19.5x
EV / FCF	48.4x	36.4x	35.9x	39.3x	37.4x	46.2x	33.4x	26.3x
FCF Yield	2.07%	2.74%	2.79%	2.55%	2.68%	2.17%	2.99%	3.81%
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%	1.05%	1.13%	1.27%
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	32,754	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	408.67	408.67	408.67
Nbr of stocks (in thousands)	398,600	397,700	399,300	395,200	388,400	388,400	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EATON CORPORATION PLC	36.86x	5.39x	23.03x	1.05%	159B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.71x	2.47x	11.1x	2.74%	270B
SIEMENS AG	26.08x	3.07x	16.69x	2.01%	251B
SCHNEIDER ELECTRIC SE	30.81x	3.95x	18.25x	1.59%	191B
DELTA ELECTRONICS, INC.	42.24x	5.67x	25.27x	1.01%	141B
VERTIV HOLDINGS CO.	42.2x	6.94x	27.96x	0.1%	98.16B
DELTA ELECTRONICS (THAILAND)	89.79x	11.45x	63.72x	0.35%	96.93B
EMERSON ELECTRIC CO.	32.25x	5.21x	18.09x	1.4%	87.89B
FUJIKURA LTD.	28.27x	5.03x	18.44x	1.38%	52.22B
AMETEK, INC.	32.99x	6.86x	21.54x	0.56%	55.56B
Average	38.02x	5.60x	24.41x	1.22%	140.44B
Weighted average by Cap.	34.42x	4.80x	21.79x	1.51%