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
Przeanalizowano: 2026-05-09Następna aktualizacja: 2026-08-09Methodology v2.4Archetype: Mature compounderNYSE · Industrials
View archive
Cena
$401.51
▼ -119.81 (-29.84%)
Wartość godziwa
$282
$282–$363
Rekomendacja
Sprzedaj
confidence 87/100
Potencjał wzrostu
-29.8%
upside to fair value
Margines Bezpieczeństwa
$239.44
buy below · 15%
Kapitalizacja
$155.9B
P/E fwd 25.6
Awaryjny angielskiPL
Pokazujemy źródło angielskie podczas tłumaczenia
Ten raport nie został jeszcze przetłumaczony. Odśwież za kilka minut, gdy kolejka tłumaczeń go przetworzy.

§1 Podsumowanie wykonawcze

  • 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 Scenariusz negatywny

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.

Jak ta teza może się załamać

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
Sygnały wczesnego ostrzegania do monitorowania
WskaźnikBieżącyPróg wyzwalania
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 Historia finansowa

Rachunek zysków i strat — ostatnich sześć okresów
PozycjaT−0T−1T−2T−3T−4CAGR
Okres2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Przychody$19.63B$20.75B$23.20B$24.88B$27.45B+8.7%
Zysk brutto$6.34B$6.89B$8.43B$9.50B$10.32B+13.0%
Zysk operacyjny$2.46B$3.00B$3.89B$4.63B$5.21B+20.6%
Zysk netto$2.14B$2.46B$3.22B$3.79B$4.09B+17.5%
EPS (rozwodniony)$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%

Wyniki jakości

Wskaźnik Piotroski F
7 / 9
Złożony wynik jakości 0–9
Wskaźnik Altman Z
6.26
Ryzyko upadłości (>3 bezpieczne)
Wskaźnik Beneish M
-2.55
Ryzyko manipulacji wynikami
OCF / Zysk netto
1.09×
>1 wskazuje wysoką jakość wyników
Bramka jakości księgowej
Pass
Bramka skorygowana o sektor
ROIC
13.6%
Zwrot z zainwestowanego kapitału
Sekcja 3

Numbers analysis

Alokacja kapitału

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

Subskrybenci indywidualni — od §411 kolejnych sekcji

Przeczytaj pełną analizę — 11 kolejnych sekcji.

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

Pełny raport dla każdego pokrytego tickera
24 miesiące archiwum rekomendacji
Briefingi watchlisty + alerty zmian rekomendacji
Eksport PDF + DOCX w dowolnym języku
Rozpocznij darmowy okres próbny
Anuluj w dowolnym momencie.
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