Valuation Eaton Corporation plc

Stocks

Market Closed - NYSE 16:00:03 2026-09-15 EDT			5-day change	1st Jan Change
392.40 ^USD	-0.19%		-7.04%	+23.20%

09-10	Eaton Launches Workbench 360 To Connect Engineering Expertise, Equipment Information And Project Visibility Across Autodesk Revit, Forma And Tandem	CI
09-08	Eaton's Margins to Meaningfully Improve in Q3, Beyond on Proactive Pricing Actions, UBS Says	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	152,408	-	-
Change	-	-9.39%	54.05%	36.39%	-5.68%	23.2%	-	-
Enterprise Value (EV) ¹	76,897	70,519	102,819	138,227	132,801	170,541	168,229	163,567
Change	-	-8.29%	45.8%	34.44%	-3.93%	28.42%	-1.36%	-2.77%
P/E	32.4x	25.6x	30x	34.9x	30.5x	34.8x	26.9x	22.9x
PBR	4.2x	3.68x	5.05x	7.17x	6.36x	6.88x	5.99x	5.34x
PEG	-	1.7x	1x	1.9x	3.05x	4.34x	0.9x	1.3x
Capitalization / Revenue	3.51x	3.01x	4.15x	5.27x	4.51x	4.67x	4.17x	3.79x
EV / Revenue	3.92x	3.4x	4.43x	5.56x	4.84x	5.22x	4.6x	4.07x
EV / EBITDA	22.7x	17x	20.9x	23.9x	20.3x	22x	18.8x	16.1x
EV / EBIT	31.2x	22.1x	25.7x	28.4x	24x	25.5x	21.4x	18.4x
EV / FCF	48.4x	36.4x	35.9x	39.3x	37.4x	44.3x	32.2x	25.1x
FCF Yield	2.07%	2.74%	2.79%	2.55%	2.68%	2.26%	3.11%	3.98%
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%	1.13%	1.2%	1.32%
EPS ²	5.34	6.14	8.02	9.5	10.45	11.29	14.57	17.17
Distribution rate	56.9%	52.8%	42.9%	39.6%	39.8%	39.1%	32.3%	30.1%
Net sales ¹	19,628	20,752	23,196	24,878	27,448	32,647	36,574	40,184
EBITDA ¹	3,385	4,152	4,922	5,791	6,531	7,751	8,968	10,151
EBIT ¹	2,463	3,198	3,996	4,870	5,525	6,691	7,850	8,905
Net income ¹	2,144	2,462	3,218	3,794	4,087	4,359	5,605	6,610
Net Debt ¹	8,011	8,100	6,660	7,072	9,092	18,133	15,821	11,159
Reference price ²	172.82	156.95	240.82	331.87	318.51	392.40	392.40	392.40
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EATON CORPORATION PLC	34.92x	5.23x	22.18x	1.09%	153B
SIEMENS AG	24.1x	2.9x	15.83x	2.15%	232B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.27x	2.09x	9.38x	3.1%	235B
SCHNEIDER ELECTRIC SE	28.6x	3.68x	17.03x	1.71%	177B
DELTA ELECTRONICS, INC.	39.48x	5.28x	23.67x	1.26%	132B
DELTA ELECTRONICS (THAILAND)	89.68x	11.29x	64.08x	0.35%	94.59B
VERTIV HOLDINGS CO.	39.29x	6.46x	25.96x	0.1%	91.39B
EMERSON ELECTRIC CO.	30.35x	4.93x	17.15x	1.49%	82.72B
AMETEK, INC.	31.86x	6.91x	21.71x	0.58%	53.57B
FUJIKURA LTD.	24.66x	4.65x	17.29x	1.65%	51.79B
Average	35.92x	5.34x	23.43x	1.35%	130.29B
Weighted average by Cap.	32.69x	4.60x	20.97x	1.65%