ETN
Eaton Corporation PLC
Price:  
330.24 
USD
Volume:  
1,881,335.00
Ireland | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ETN Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Eaton Corporation PLC (ETN) is 360.47 USD. This ETN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 330.24 USD, the upside of Eaton Corporation PLC is %.

The range of the Intrinsic Value is 225.26 - 886.01 USD

330.24 USD
Stock Price
360.47 USD
Intrinsic Value
Intrinsic Value Details

ETN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 225.26 - 886.01 360.47 9.2%
DCF (Growth 10y) 277.83 - 1,015.85 430.08 30.2%
DCF (EBITDA 5y) 261.04 - 349.56 307.11 -7.0%
DCF (EBITDA 10y) 305.81 - 436.66 369.55 11.9%
Fair Value 109.65 - 109.65 109.65 -66.80%
P/E 212.85 - 248.58 239.92 -27.3%
EV/EBITDA 162.77 - 239.80 204.19 -38.2%
EPV 57.05 - 88.69 72.87 -77.9%
DDM - Stable 89.70 - 417.53 253.61 -23.2%
DDM - Multi 195.04 - 686.03 301.46 -8.7%

ETN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 132,059.67
Beta 1.22
Outstanding shares (mil) 399.89
Enterprise Value (mil) 140,773.67
Market risk premium 4.60%
Cost of Equity 8.24%
Cost of Debt 4.31%
WACC 7.93%