US · ETN
Eaton Corporation plc
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Dublin D04 Y0C2
- Website
- eaton.com
Price · as of 2025-12-31
$425.55
Market cap 146.01B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $238.09 | -44.05% |
| Intrinsic Value(DCF) | $204.35 | -51.98% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $190.42 | -55.25% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $34.93 | $40.92 | $1.34 | $5.18 | $97.33 |
| 2012 | $46.29 | $57.71 | $6.73 | $0.00 | $33.80 |
| 2013 | $57.10 | $59.36 | $116.16 | $0.00 | $164.29 |
| 2014 | $51.77 | $49.83 | $6.37 | $0.00 | $38.71 |
| 2015 | $48.45 | $50.72 | $0.00 | $0.00 | $3.66 |
| 2016 | $60.53 | $56.71 | $0.26 | $0.00 | $12.53 |
| 2017 | $71.06 | $74.03 | $3.61 | $5.83 | $76.44 |
| 2018 | $69.03 | $68.78 | $0.40 | $0.00 | $68.50 |
| 2019 | $83.49 | $82.04 | $0.35 | $0.00 | $37.86 |
| 2020 | $129.72 | $87.23 | $0.00 | $0.00 | $0.00 |
| 2021 | $138.07 | $102.56 | $2.32 | $0.00 | $95.16 |
| 2022 | $164.38 | $122.96 | $2.34 | $0.00 | $84.46 |
| 2023 | $290.92 | $192.21 | $0.00 | $0.00 | $156.56 |
| 2024 | $282.13 | $206.92 | $13.04 | $0.62 | $143.30 |
| 2025 | $377.40 | $238.09 | $67.10 | $0.00 | $190.42 |
AI valuation
Our deep-learning model estimates Eaton Corporation plc's (ETN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $238.09
- Current price
- $425.55
- AI upside
- -44.05%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$204.35
-51.98% upside
Graham-Dodd
—
— upside
Graham Formula
$190.42
-55.25% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ETN | Eaton Corporation plc | $425.55 | 146.01B | -44% | -52% | — | -55% | 35.82 | 7.54 | 5.34 | 26.38 | 354.48 | -104.80 | 37.59% | 19.05% | 14.90% | 21.58% | 15.49% | 10.27% | 0.57 | 19.81 | 1.32 | 0.66 | 1.77 | 1011.00% | 1033.00% | 2708.00% | 3.05% | 0.48 | 15.97% | 1.11% | 39.80% | 2.38% | 30.00 | 35.08 | 5.72 | 5.21 |
| BA | The Boeing Company | $227.53 | 178.69B | -54% | +559% | — | -47% | 92.66 | 32.11 | 1.96 | 28.42 | — | -13.08 | 4.79% | -6.05% | 2.50% | 244.50% | -14.49% | 1.16% | 9.92 | -1.95 | 1.27 | 0.30 | 5.87 | -11351.00% | 3449.00% | -8696.00% | -1.07% | 0.01 | -5.91% | 0.19% | 17.50% | 0.19% | -38.62 | -111.44 | 2.34 | 1.42 |
| CMI | Cummins Inc. | $583.87 | 80.67B | -31% | -60% | -89% | -75% | 28.15 | 6.48 | 2.38 | 15.70 | — | 10.06 | 25.29% | 11.87% | 8.44% | 25.14% | 18.37% | 8.68% | 0.66 | 12.14 | 1.76 | 0.98 | 0.98 | -2774.00% | -127.00% | 75520.00% | 2.98% | 0.38 | 14.70% | 1.32% | 37.10% | 2.14% | 21.16 | 35.43 | 2.51 | 4.90 |
| DE | Deere & Company | $629.71 | 170.7B | -40% | -68% | -88% | — | 26.30 | 5.10 | 2.96 | 16.00 | — | 6.48 | 36.48% | 18.84% | 11.25% | 20.61% | 8.40% | 4.71% | 2.46 | 2.65 | 2.31 | 2.06 | 4.78 | -2779.00% | -1159.00% | -2705.00% | 2.44% | 0.23 | 4.04% | 1.30% | 34.20% | 4.04% | 22.16 | 57.71 | 4.17 | 2.94 |
| EMR | Emerson Electric Co. | $150.75 | 84.77B | -29% | -61% | — | -70% | 34.53 | 3.82 | 4.31 | 18.47 | 193.65 | -10.53 | 52.84% | 12.42% | 12.73% | 10.72% | 5.80% | 5.21% | 0.68 | 5.78 | 0.88 | 0.47 | 2.51 | 1783.00% | 300.00% | -844.00% | 3.44% | 0.32 | 9.06% | 1.54% | 53.10% | 3.14% | 40.11 | 33.66 | 4.98 | 4.07 |
| HON | Honeywell International I… | $243.59 | 154.65B | -25% | -55% | — | -82% | 32.78 | 10.27 | 4.23 | 20.76 | — | -12.81 | 36.93% | 17.66% | 13.73% | 28.39% | 14.09% | 6.48% | 2.24 | 4.92 | 1.32 | 0.88 | 2.55 | -827.00% | -274.00% | 932.00% | 3.40% | 0.27 | 14.01% | 1.88% | 61.60% | 4.28% | 27.25 | 33.40 | 4.81 | 2.54 |
| HWM | Howmet Aerospace Inc. | $262.53 | 105.67B | -47% | -37% | -94% | -73% | 71.02 | 20.01 | 12.98 | 45.34 | 221.75 | 122.55 | 30.74% | 25.81% | 18.27% | 30.44% | 23.09% | 13.90% | 0.57 | 14.11 | 2.13 | 0.87 | 0.96 | 3203.00% | 1106.00% | 4647.00% | 1.34% | 1.06 | 18.93% | 0.17% | 12.00% | 1.43% | 51.37 | 76.46 | 13.26 | 13.13 |
| ITW | Illinois Tool Works Inc. | $290.63 | 83.76B | -23% | -55% | — | -67% | 27.76 | 26.39 | 5.30 | 20.05 | — | -34.54 | 44.10% | 26.28% | 19.11% | 93.75% | 29.92% | 19.64% | 2.78 | 14.44 | 1.21 | 0.80 | 1.75 | -1042.00% | 92.00% | -482.00% | 3.18% | 0.61 | 24.85% | 2.10% | 58.20% | 3.86% | 22.11 | 34.44 | 5.81 | 8.50 |
| LMT | Lockheed Martin Corporati… | $658.08 | 152.28B | -20% | -56% | — | -55% | 31.14 | 23.25 | 2.08 | 22.42 | — | -24.11 | 10.15% | 10.30% | 6.68% | 76.87% | 27.05% | 8.69% | 3.23 | 6.92 | 1.09 | 0.90 | 2.27 | -368.00% | 565.00% | 3066.00% | 4.42% | 0.37 | 28.53% | 2.00% | 62.40% | 4.06% | 22.48 | 25.16 | 2.32 | 3.81 |
| PH | Parker-Hannifin Corporati… | $1,009.18 | 127.38B | -47% | -68% | -94% | -79% | 27.38 | 7.07 | 4.87 | 19.52 | 113.25 | -22.05 | 36.85% | 20.45% | 17.79% | 27.43% | 15.35% | 12.02% | 0.70 | 9.93 | 1.19 | 0.66 | 1.69 | 2418.00% | -40.00% | 1196.00% | 3.45% | 0.65 | 14.69% | 0.89% | 24.40% | 4.14% | 26.08 | 31.69 | 5.33 | 5.88 |
| UNP | Union Pacific Corporation | $264.98 | 157.24B | -15% | -46% | -96% | -59% | 22.16 | 8.57 | 6.45 | 14.56 | 279.27 | 8.93 | 59.38% | 40.14% | 29.12% | 40.38% | 15.79% | 10.39% | 1.72 | 7.52 | 0.91 | 0.68 | 2.36 | 794.00% | 107.00% | -670.00% | 3.48% | 1.85 | 11.33% | 2.05% | 45.30% | 4.31% | 19.16 | 34.27 | 7.69 | 4.06 |
About Eaton Corporation plc
Eaton Corporation plc operates as a power management company worldwide. The company's Electrical Americas and Electrical Global segment provides electrical components, industrial components, power distribution and assemblies, residential products, single and three phase power quality and connectivity products, wiring devices, circuit protection products, utility power distribution products, power reliability equipment, and services, as well as hazardous duty electrical equipment, emergency lighting, fire detection, explosion-proof instrumentation, and structural support systems. Its Aerospace segment offers pumps, motors, hydraulic power units, hoses and fittings, and electro-hydraulic pumps; valves, cylinders, electronic controls, electromechanical actuators, sensors, aircraft flap and slat systems, and nose wheel steering systems; hose, thermoplastic tubing products, fittings, adapters, couplings, and sealing and ducting products; air-to-air refueling systems, fuel pumps, fuel inerting products, sensors, valves, and adapters and regulators; oxygen generation system, payload carriages, and thermal management products; and wiring connectors and cables, as well as hydraulic and bag filters, strainers and cartridges, and golf grips for manufacturers of commercial and military aircraft, and related after-market customers, as well as industrial applications. The company's Vehicle segment offers transmissions, clutches, hybrid power systems, superchargers, engine valves and valve actuation systems, locking and limited slip differentials, transmission controls, and fuel vapor components for the vehicle industry. Its eMobility segment provides voltage inverters, converters, fuses, onboard chargers, circuit protection units, vehicle controls, power distribution systems, fuel tank isolation valves, and commercial vehicle hybrid systems. Eaton Corporation plc was founded in 1911 and is based in Dublin, Ireland.
- CEO
- Paulo Ruiz Sternadt
- Employees
- 94.44K
- Beta
- 1.18
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($204.35 ÷ $425.55) − 1 = -51.98% (DCF, example).