Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
243.05 USD420.59 USD567.99 USD
-2.09%
420.59 USDCurrent price is close to the base model value.
E
US
ETN.US · Eaton Corp plc
US · US
Latest price411.79 USD
30D-17.42%
Vs. base value+3.3%
Research summary
ETN.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +7.72% YoY. Current price is about 412 USD, while the model base case is about 398 USD; the current price sits +3.3% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income4B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price411.79 USD
Base value398.48 USD
Vs. base+3.3%
Price date2026/04/29
237.85 USD398.48 USD529.20 USD
+3.34%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
232.64 USD376.37 USD490.41 USD
+9.41%
376.37 USDCurrent price is close to the base model value.Adjusted reference: 404.31 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth15.7%
Current price implies roughly 15.7% annualized FCF growth.
15.7%Current price implies roughly 15.7% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Restructuring charges | Restructuring | -370M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -319M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -135M USD | Medium |
| 2022/12/31 | Business sale gain/loss | Asset sale gain/loss | 57M USD | Medium |
| 2022/12/31 | Restructuring charges | Restructuring | -78M USD | Medium |
| 2021/12/31 | Business sale gain/loss | Asset sale gain/loss | 1B USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -416M USD | Medium |
| 2020/12/31 | Business sale gain/loss | Asset sale gain/loss | 524M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -676M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -357M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -245M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -188M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -479M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -294M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -147M USD | Medium |
| 2024/03/31 | Restructuring charges | Restructuring | -100M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 4B USD | 4B USD | 4B USD | 10.45 | 11.4 |
| 2024/12/31 | Annual | - | 4B USD | 4B USD | 4B USD | 9.5 | 10.3 |
| 2023/12/31 | Annual | - | 3B USD | 3B USD | 3B USD | 8.02 | 8.36 |
| 2022/12/31 | Annual | - | 2B USD | 2B USD | 2B USD | 6.14 | 6.19 |
| 2021/12/31 | Annual | - | 2B USD | 1B USD | 2B USD | 5.34 | 2.73 |
Ad placement