As of 2025-07-05, the Intrinsic Value of Eaton Corporation PLC (ETN) is 324.22 USD. This ETN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 362.22 USD, the upside of Eaton Corporation PLC is -10.50%.
The range of the Intrinsic Value is 214.90 - 656.80 USD
Based on its market price of 362.22 USD and our intrinsic valuation, Eaton Corporation PLC (ETN) is overvalued by 10.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 214.90 - 656.80 | 324.22 | -10.5% |
| DCF (Growth 10y) | 268.28 - 770.07 | 393.52 | 8.6% |
| DCF (EBITDA 5y) | 269.87 - 400.22 | 334.64 | -7.6% |
| DCF (EBITDA 10y) | 318.18 - 498.61 | 402.74 | 11.2% |
| Fair Value | 159.59 - 159.59 | 159.59 | -55.94% |
| P/E | 292.73 - 393.28 | 333.57 | -7.9% |
| EV/EBITDA | 182.62 - 300.63 | 248.89 | -31.3% |
| EPV | 64.42 - 97.94 | 81.18 | -77.6% |
| DDM - Stable | 91.49 - 342.18 | 216.83 | -40.1% |
| DDM - Multi | 182.64 - 518.24 | 268.62 | -25.8% |
| Market Cap (mil) | 141,736.69 |
| Beta | 1.49 |
| Outstanding shares (mil) | 391.30 |
| Enterprise Value (mil) | 150,039.69 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.17% |
| Cost of Debt | 4.25% |
| WACC | 8.83% |