Skip to content
StockMarketAgent
Direct answer
ETN trades against a final fair-value range of $201.60-$363.03, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $202, high $363, with mid-point at $282.
Stock analysis

ETN Eaton Corporation plc fair value $282–$363

ETN
By StockMarketAgent.AI team· supervised by
تحلیل شد: 2026-05-09به‌روزرسانی بعدی: 2026-08-09Methodology v2.4Archetype: Mature compounderNYSE · Industrials
View archive
قیمت
$401.51
▼ -119.81 (-29.84%)
ارزش منصفانه
$282
$282–$363
رتبه‌بندی
فروش
confidence 87/100
پتانسیل رشد
-29.8%
upside to fair value
حاشیه ایمنی
$239.44
buy below · 15%
ارزش بازار
$155.9B
P/E fwd 25.6
منبع انگلیسیFA
منبع انگلیسی تا زمان ترجمه نمایش داده می‌شود
این گزارش هنوز ترجمه نشده است. پس از چند دقیقه، زمانی که صف ترجمه به‌روز شد، صفحه را تازه کنید.

§1 خلاصه اجرایی

  • Composite fair value $282 with high case $363.
  • Implied downside of 29.8% to fair value.
  • Moat 9/10 · confidence 87/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$282
Margin of safety
-42.5%
Confidence
87/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$401.51Price
FV $281.7
High $363.03

ETN trades against a final fair-value range of $201.60-$363.03, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High switching costs in installed
    High switching costs in installed electrical infrastructure
  • Scale advantages across global supply
    Scale advantages across global supply chain networks
  • Cycle upside
    Data center electrification and grid hardening driving an unprecedented infrastructure super-cycle.

§2 سناریوی نزولی

A synchronized industrial recession combined with delays in grid modernization capexCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity).. High rates persist, freezing project financing and stalling backlog execution.

چگونگی شکست این تز

AI Data Center CapEx Pause

· Medium

Hyperscalers pause facility build-outs, crushing the high-margin narrative growth engine.

FV impact
Severe multiple contraction towards 15-18x historical norms.
Trigger
12-24 months

Industrial Cycle Rollover

· High

Traditional vehicle and aerospace segments enter deep cyclical downturns simultaneously.

FV impact
Sharp earnings decline limits free cash flow generation and dividend growth.
Trigger
6-18 months

Grid Modernization Delays

· Low

Federal and utility grid investments are deferred due to regulatory or financing hurdles.

FV impact
Erodes structural terminal growth rate assumptions, dragging fair value down.
Trigger
24-36 months
سیگنال‌های هشدار اولیه برای پایش
معیارفعلیآستانه فعال‌سازی
Backlog growth turns persistently negative year-over-year.MonitorDeterioration versus the report thesis
Operating margins contract below the 15% threshold.MonitorDeterioration versus the report thesis
Delay announcements surface from major hyperscaler clients.MonitorDeterioration versus the report thesis
Free cash flow conversion falls below 90% of net income.MonitorDeterioration versus the report thesis
Book-to-bill ratio drops and remains below 1.0x.MonitorDeterioration versus the report thesis

§3 تاریخچه مالی

صورت سود و زیان — شش دوره اخیر
ردیفT−0T−1T−2T−3T−4نرخ رشد سالانه مرکب
دوره2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
درآمد$19.63B$20.75B$23.20B$24.88B$27.45B+8.7%
سود ناخالص$6.34B$6.89B$8.43B$9.50B$10.32B+13.0%
سود عملیاتی$2.46B$3.00B$3.89B$4.63B$5.21B+20.6%
سود خالص$2.14B$2.46B$3.22B$3.79B$4.09B+17.5%
EPS (رقیق‌شده)$5.34$6.14$8.02$9.50$10.45+18.3%
EBITDA$3.96B$4.01B$4.90B$5.62B$6.18B+11.8%
تحقیق و توسعه$616.0M$665.0M$754.0M$794.0M$797.0M+6.7%
هزینه‌های عمومی و فروش$3.26B$3.23B$3.80B$4.08B$4.31B+7.3%

امتیازات کیفیت

امتیاز Piotroski F
7 / 9
ترکیب کیفیت ۰–۹
امتیاز Altman Z
6.26
ریسک ورشکستگی (>۳ ایمن)
امتیاز Beneish M
-2.55
ریسک دستکاری سود
OCF / سود خالص
1.09×
>۱ نشان‌دهنده کیفیت بالای سود
دروازه کیفیت حسابداری
Pass
دروازه تعدیل‌شده بخشی
ROIC
13.6%
بازده سرمایه‌گذاری‌شده
بخش ۳

Numbers analysis

تخصیص سرمایه

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

مشترکان فردی — از §۴ به بعد11 بخش بیشتر

تحلیل کامل را بخوانید — 11 بخش بیشتر.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

گزارش کامل برای هر نماد تحت پوشش
بایگانی ۲۴ ماه رتبه‌بندی
بریفینگ‌های فهرست مشاهده + هشدارهای تغییر رتبه
خروجی PDF + DOCX به هر زبان
شروع آزمایش رایگان
قابل لغو در هر زمان.
FAQ

ETN — frequently asked questions

  1. Based on our latest analysis, ETN looks meaningfully overvalued. The current price is $402 versus a composite fair-value midpoint of $282 (range $202–$363), which implies roughly 29.8% downside to the midpoint.
Related coverage

Names readers of ETN also follow

Same archetype: mature-compounder
Same sector: Industrials