|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 395.68 USD | -4.29% |
|
404.10 | +2.13% |
| 07-02 | VoltServer and Eaton Corporation Form Strategic Partnership to Advance Next-Generation Power Distribution | CI |
| 06-28 | Eaton Corporation plc(NYSE:ETN) added to Russell 3000E Growth Benchmark | CI |
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 | 153,643 | - | - |
| Change | - | -9.39% | 54.05% | 36.39% | -5.68% | 24.2% | - | - |
| Enterprise Value (EV) 1 | 76,897 | 70,519 | 102,819 | 138,227 | 132,801 | 169,972 | 168,125 | 167,710 |
| Change | - | -8.29% | 45.8% | 34.44% | -3.93% | 27.99% | -1.09% | -0.25% |
| P/E | 32.4x | 25.6x | 30x | 34.9x | 30.5x | 34.2x | 26.7x | 22.9x |
| PBR | 4.2x | 3.68x | 5.05x | 7.17x | 6.36x | 6.89x | 6x | 5.42x |
| PEG | - | 1.7x | 1x | 1.9x | 3.05x | 3.2x | 1x | 1.4x |
| Capitalization / Revenue | 3.51x | 3.01x | 4.15x | 5.27x | 4.51x | 4.77x | 4.31x | 3.96x |
| EV / Revenue | 3.92x | 3.4x | 4.43x | 5.56x | 4.84x | 5.28x | 4.72x | 4.32x |
| EV / EBITDA | 22.7x | 17x | 20.9x | 23.9x | 20.3x | 22.5x | 19x | 16.7x |
| EV / EBIT | 31.2x | 22.1x | 25.7x | 28.4x | 24x | 25.5x | 21.4x | 18.9x |
| EV / FCF | 48.4x | 36.4x | 35.9x | 39.3x | 37.4x | 44.8x | 32.1x | 26.9x |
| FCF Yield | 2.07% | 2.74% | 2.79% | 2.55% | 2.68% | 2.23% | 3.12% | 3.72% |
| Dividend per Share 2 | 3.04 | 3.24 | 3.44 | 3.76 | 4.16 | 4.315 | 4.641 | 5.166 |
| Rate of return | 1.76% | 2.06% | 1.43% | 1.13% | 1.31% | 1.09% | 1.17% | 1.31% |
| EPS 2 | 5.34 | 6.14 | 8.02 | 9.5 | 10.45 | 11.56 | 14.81 | 17.25 |
| Distribution rate | 56.9% | 52.8% | 42.9% | 39.6% | 39.8% | 37.3% | 31.3% | 29.9% |
| Net sales 1 | 19,628 | 20,752 | 23,196 | 24,878 | 27,448 | 32,209 | 35,631 | 38,822 |
| EBITDA 1 | 3,385 | 4,152 | 4,922 | 5,791 | 6,531 | 7,559 | 8,852 | 10,027 |
| EBIT 1 | 2,463 | 3,198 | 3,996 | 4,870 | 5,525 | 6,659 | 7,856 | 8,877 |
| Net income 1 | 2,144 | 2,462 | 3,218 | 3,794 | 4,087 | 4,545 | 5,682 | 6,598 |
| Net Debt 1 | 8,011 | 8,100 | 6,660 | 7,072 | 9,092 | 16,329 | 14,482 | 14,067 |
| Reference price 2 | 172.82 | 156.95 | 240.82 | 331.87 | 318.51 | 395.68 | 395.68 | 395.68 |
| Nbr of stocks (in thousands) | 398,600 | 397,700 | 399,300 | 395,200 | 388,400 | 388,300 | - | - |
| Announcement Date | 2/4/22 | 2/8/23 | 2/1/24 | 1/31/25 | 2/3/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.76x | 5.49x | 23.4x | 1.04% | 161B | |
| 17.86x | 2.45x | 10.79x | 2.86% | 260B | |
| 26.6x | 3.09x | 16.74x | 2% | 248B | |
| 29.96x | 3.86x | 17.84x | 1.65% | 179B | |
| 48.91x | 6.54x | 28.17x | 0.89% | 162B | |
| 54.65x | 8.75x | 35.62x | 0.08% | 122B | |
| 103.81x | 14.51x | 75.21x | 0.29% | 119B | |
| 29.05x | 4.76x | 16.65x | 1.56% | 79.29B | |
| 37.27x | 5.86x | 24.91x | 1.07% | 54.6B | |
| 32.76x | 6.83x | 21.29x | 0.57% | 54.35B | |
| Average | 41.66x | 6.21x | 27.06x | 1.2% | 143.83B | |
| Weighted average by Cap. | 38.54x | 5.49x | 24.76x | 1.46% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
