Back to ETN Overview
NYQ · Valuation Lab
ETN
Eaton Corporation, PLC
Last$447.28
Market cap—
EV/EBITDA28.8x
Intrinsic value
$253484441658.97
MoS +100.0% · Undervalued
Assuming 10.3% FCF margin and 21.4% Y1–5 growth.
Upside to price
EV (DCF)274.1B
Terminal share79%
Expected IV$254087752976.74
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 79% of EV
PV of stage FCFs58.2B
PV of terminal value215.9B
Enterprise value274.1B
Net cash / (debt)-20.6B
Equity value253.5B
Intrinsic value / share$253484441658.97
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 36.5B | 3.8B | 3.5B | 94.3% |
| Y2 | 44.3B | 4.6B | 4.1B | 88.9% |
| Y3 | 53.7B | 5.5B | 4.6B | 83.8% |
| Y4 | 65.2B | 6.7B | 5.3B | 79.0% |
| Y5 | 79.2B | 8.2B | 6.1B | 74.5% |
| Y6 | 87.6B | 9B | 6.3B | 70.2% |
| Y7 | 97B | 10B | 6.6B | 66.2% |
| Y8 | 107.4B | 11.1B | 6.9B | 62.4% |
| Y9 | 118.9B | 12.2B | 7.2B | 58.8% |
| Y10 | 131.6B | 13.6B | 7.5B | 55.5% |
| Terminal | — | — | 215.9B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.