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
Analysé: 2026-05-09Prochaine mise à jour: 2026-08-09Methodology v2.4Archetype: Mature compounderNYSE · Industrials
View archive
Cours
$401.51
▼ -119.81 (-29.84%)
Juste valeur
$282
$282–$363
Notation
Vendre
confidence 87/100
Potentiel de hausse
-29.8%
upside to fair value
Marge de sécurité
$239.44
buy below · 15%
Capitalisation boursière
$155.9B
P/E fwd 25.6
Repli en anglaisFR
Affichage de la source anglaise pendant la traduction
Ce rapport n'a pas encore été traduit. Actualisez dans quelques minutes une fois que la file d'attente de traduction aura rattrapé son retard.

§1 Résumé

  • 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 Cas baissier

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.

Comment cette thèse peut échouer

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
Signaux d'alerte précoce à surveiller
MétriqueActuelSeuil de déclenchement
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 Historique financier

Compte de résultat — six derniers exercices
PosteT−0T−1T−2T−3T−4TCAC
Période2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Chiffre d'affaires$19.63B$20.75B$23.20B$24.88B$27.45B+8.7%
Marge brute$6.34B$6.89B$8.43B$9.50B$10.32B+13.0%
Résultat d'exploitation$2.46B$3.00B$3.89B$4.63B$5.21B+20.6%
Résultat net$2.14B$2.46B$3.22B$3.79B$4.09B+17.5%
BPA (dilué)$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%
R&D$616.0M$665.0M$754.0M$794.0M$797.0M+6.7%
SG&A$3.26B$3.23B$3.80B$4.08B$4.31B+7.3%

Scores de qualité

Piotroski F-score
7 / 9
Composite qualité 0–9
Altman Z-score
6.26
Risque de faillite (>3 sûr)
Beneish M-score
-2.55
Risque de manipulation des résultats
OCF / Résultat net
1.09×
>1 indique une qualité élevée des résultats
Seuil de qualité comptable
Pass
Seuil ajusté au secteur
ROIC
13.6%
Rendement du capital investi
§3

Numbers analysis

Allocation du capital

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

Abonnés individuels — à partir de §411 sections supplémentaires

Lire l'analyse complète — 11 sections supplémentaires.

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

Rapport complet pour chaque action couverte
24 mois d'archives de notations
Briefings de liste de suivi + alertes de changement de notation
Export PDF + DOCX dans n'importe quelle langue
Démarrer l'essai gratuit
Annulable à tout moment.
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