As of 2024-07-27, the Intrinsic Value of Eaton Corporation PLC (ETN) is
407.04 USD. This ETN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 297.79 USD, the upside of Eaton Corporation PLC is
%.
The range of the Intrinsic Value is 243.73 - 1,206.14 USD
407.04 USD
Intrinsic Value
ETN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
243.73 - 1,206.14 |
407.04 |
36.7% |
| DCF (Growth 10y) |
300.97 - 1,383.01 |
485.98 |
63.2% |
| DCF (EBITDA 5y) |
267.85 - 357.54 |
323.00 |
8.5% |
| DCF (EBITDA 10y) |
318.16 - 453.64 |
392.55 |
31.8% |
| Fair Value |
109.67 - 109.67 |
109.67 |
-63.17% |
| P/E |
205.07 - 252.37 |
232.02 |
-22.1% |
| EV/EBITDA |
164.34 - 240.13 |
214.13 |
-28.1% |
| EPV |
60.90 - 96.18 |
78.54 |
-73.6% |
| DDM - Stable |
96.07 - 547.68 |
321.87 |
8.1% |
| DDM - Multi |
209.92 - 904.45 |
337.90 |
13.5% |
ETN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
119,056.45 |
| Beta |
1.22 |
| Outstanding shares (mil) |
399.80 |
| Enterprise Value (mil) |
127,770.45 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.80% |
| Cost of Debt |
4.31% |
| WACC |
7.51% |