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
Đã phân tích: 2026-05-09Cập nhật tiếp theo: 2026-08-09Methodology v2.4Archetype: Mature compounderNYSE · Industrials
View archive
Giá
$401.51
▼ -119.81 (-29.84%)
Giá trị hợp lý
$282
$282–$363
Khuyến nghị
Bán
confidence 87/100
Tiềm năng tăng
-29.8%
upside to fair value
Biên an toàn
$239.44
buy below · 15%
Vốn hóa thị trường
$155.9B
P/E fwd 25.6
Dự phòng tiếng AnhVI
Hiển thị bản gốc tiếng Anh trong khi đang dịch
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.

§1 Tóm tắt điều hành

  • 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 Kịch bản tiêu cực

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.

Các cách luận điểm này có thể đổ vỡ

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
Tín hiệu cảnh báo sớm cần theo dõi
Chỉ sốHiện tạiNgưỡng kích hoạt
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 Lịch sử tài chính

Báo cáo kết quả kinh doanh — sáu kỳ gần nhất
Khoản mụcT−0T−1T−2T−3T−4CAGR
Kỳ2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Doanh thu$19.63B$20.75B$23.20B$24.88B$27.45B+8.7%
Lợi nhuận gộp$6.34B$6.89B$8.43B$9.50B$10.32B+13.0%
Lợi nhuận hoạt động$2.46B$3.00B$3.89B$4.63B$5.21B+20.6%
Lợi nhuận ròng$2.14B$2.46B$3.22B$3.79B$4.09B+17.5%
EPS (pha loãng)$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%

Điểm chất lượng

Điểm Piotroski F
7 / 9
Điểm chất lượng tổng hợp 0–9
Điểm Altman Z
6.26
Rủi ro phá sản (>3 an toàn)
Điểm Beneish M
-2.55
Rủi ro thao túng lợi nhuận
OCF / Lợi nhuận ròng
1.09×
>1 cho thấy chất lượng lợi nhuận cao
Cổng chất lượng kế toán
Pass
Cổng điều chỉnh theo ngành
ROIC
13.6%
Tỷ suất sinh lời trên vốn đầu tư
Phần 3

Numbers analysis

Người đăng ký cá nhân — từ §411 phần nữa

Đọc phân tích đầy đủ — 11 phần nữa.

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

Báo cáo đầy đủ cho mọi mã được phủ
Lưu trữ khuyến nghị 24 tháng
Bản tin watchlist + cảnh báo thay đổi khuyến nghị
Xuất PDF + DOCX bằng mọi ngôn ngữ
Bắt đầu dùng thử miễn phí
Hủy bất kỳ lúc nào.
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