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
Geanalyseerd: 2026-05-09Volgende update: 2026-08-09Methodology v2.4Archetype: Mature compounderNYSE · Industrials
View archive
Koers
$401.51
▼ -119.81 (-29.84%)
Fair value
$282
$282–$363
Beoordeling
Verkopen
confidence 87/100
Opwaarts potentieel
-29.8%
upside to fair value
Veiligheidsmarge
$239.44
buy below · 15%
Marktkapitalisatie
$155.9B
P/E fwd 25.6
Engelse bronNL
Engelse bron wordt weergegeven terwijl we vertalen
Dit rapport is nog niet vertaald. Vernieuw over een paar minuten zodra de vertaalwachtrij is bijgewerkt.

§1 Samenvatting

  • 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 Berenscenario

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.

Hoe deze these kan breken

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
Vroege waarschuwingssignalen om te volgen
MetriekHuidigTrigger-drempel
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 Financiële historie

Winst-en-verliesrekening — laatste zes perioden
PostT−0T−1T−2T−3T−4CAGR
Periode2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Omzet$19.63B$20.75B$23.20B$24.88B$27.45B+8.7%
Brutowinst$6.34B$6.89B$8.43B$9.50B$10.32B+13.0%
Bedrijfsresultaat$2.46B$3.00B$3.89B$4.63B$5.21B+20.6%
Nettowinst$2.14B$2.46B$3.22B$3.79B$4.09B+17.5%
WPA (verwaterd)$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%
VAA$3.26B$3.23B$3.80B$4.08B$4.31B+7.3%

Kwaliteitsscores

Piotroski F-score
7 / 9
0–9 kwaliteitscomposiet
Altman Z-score
6.26
Faillissementsrisico (>3 veilig)
Beneish M-score
-2.55
Risico op winstmanipulatie
OCF / Nettowinst
1.09×
>1 wijst op hoge winstkwaliteit
Drempel boekhoudkwaliteit
Pass
Sector-aangepaste drempel
ROIC
13.6%
Rendement op geïnvesteerd kapitaal
Sectie 3

Numbers analysis

Individuele abonnees — vanaf §411 extra secties

Lees de volledige analyse — 11 extra secties.

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

Volledig rapport voor elke gedekte ticker
24 maanden rating-archief
Watchlist-briefings + rating-wijzigingsmeldingen
PDF + DOCX-export in elke taal
Start gratis proefperiode
Op elk moment opzegbaar.
FAQ

ETN — frequently asked questions

  1. Based on our latest independent 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