Valuation Eaton Corporation plc

Stocks

Market Closed - NYSE 16:00:03 2026-10-09 EDT			5-day change	1st Jan Change
429.65 ^USD	+1.21%		-1.48%	+34.89%

10-09	Dana Gets EU Approval to Acquire Eaton's Mobility Business	MT
10-09	European Commission OKs Dana's Acquisition of Eaton's Mobility Business	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	166,876	-	-
Change	-	-9.39%	54.05%	36.39%	-5.68%	34.89%	-	-
Enterprise Value (EV) ¹	76,897	70,519	102,819	138,227	132,801	184,860	183,091	179,744
Change	-	-8.29%	45.8%	34.44%	-3.93%	39.2%	-0.96%	-1.83%
P/E	32.4x	25.6x	30x	34.9x	30.5x	38.2x	29.3x	24.7x
PBR	4.2x	3.68x	5.05x	7.17x	6.36x	7.53x	6.53x	5.76x
PEG	-	1.7x	1x	1.9x	3.05x	5.09x	1x	1.3x
Capitalization / Revenue	3.51x	3.01x	4.15x	5.27x	4.51x	5.08x	4.54x	4.14x
EV / Revenue	3.92x	3.4x	4.43x	5.56x	4.84x	5.63x	4.98x	4.46x
EV / EBITDA	22.7x	17x	20.9x	23.9x	20.3x	23.7x	20.1x	17.6x
EV / EBIT	31.2x	22.1x	25.7x	28.4x	24x	28.3x	23.3x	20x
EV / FCF	48.4x	36.4x	35.9x	39.3x	37.4x	46.7x	34.5x	27.2x
FCF Yield	2.07%	2.74%	2.79%	2.55%	2.68%	2.14%	2.9%	3.68%
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%	1.03%	1.09%	1.2%
EPS ²	5.34	6.14	8.02	9.5	10.45	11.23	14.65	17.42
Distribution rate	56.9%	52.8%	42.9%	39.6%	39.8%	39.3%	32.1%	29.6%
Net sales ¹	19,628	20,752	23,196	24,878	27,448	32,863	36,788	40,333
EBITDA ¹	3,385	4,152	4,922	5,791	6,531	7,802	9,098	10,216
EBIT ¹	2,463	3,198	3,996	4,870	5,525	6,526	7,850	8,965
Net income ¹	2,144	2,462	3,218	3,794	4,087	4,354	5,661	6,682
Net Debt ¹	8,011	8,100	6,660	7,072	9,092	17,984	16,215	12,867
Reference price ²	172.82	156.95	240.82	331.87	318.51	429.65	429.65	429.65
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	38.25x	5.63x	23.69x	1.03%	167B
SIEMENS AG	25.12x	2.98x	16.28x	2.06%	234B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.45x	1.8x	8.11x	3.54%	208B
SCHNEIDER ELECTRIC SE	27.84x	3.62x	16.62x	1.75%	168B
DELTA ELECTRONICS, INC.	48.11x	6.44x	28.85x	1.03%	160B
TRANE TECHNOLOGIES PLC	31.49x	4.53x	22.2x	0.86%	105B
DELTA ELECTRONICS (THAILAND)	96.27x	11.92x	68.16x	0.33%	99.63B
VERTIV HOLDINGS CO.	40.18x	6.61x	26.53x	0.1%	93.47B
JOHNSON CONTROLS INTERNATIONAL PLC	32.9x	4.08x	21.88x	1.04%	95.37B
EMERSON ELECTRIC CO.	33.15x	5.33x	18.55x	1.37%	90.27B
Average	38.78x	5.29x	25.09x	1.31%	142.07B
Weighted average by Cap.	35.49x	4.79x	22.68x	1.55%