ETN · Eaton Corporation plc
$402.682026-07-21Sector: Industrials; Industry: Electrical Equipment & Parts; Sub-Industry: Electrical Components & Equipment
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$136
-66.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($117 · $137) Analysts Range ($350 · $500) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $23.2B | — | 17.8% | 16.2% | $3.5B | −$253MM | $3.2B | 9.2% | — | 12.2% | $28.3B | $8.27 | — |
| 2024.Q4 | $23.2B | 0.0% | 17.8% | 16.8% | $3.4B | −$274MM | $3.2B | 9.5% | — | 12.3% | $27.8B | $8.27 | — |
| 2025.Q1 | $24.9B | 7.3% | 20.2% | 16.9% | $4.2B | −$609MM | $3.6B | 9.8% | — | 14.7% | $29.0B | $9.75 | — |
| 2025.Q4 | $24.9B | 0.0% | 20.2% | 17.2% | $4.2B | −$660MM | $3.5B | 9.5% | — | 13.8% | $31.5B | $9.75 | — |
| 2026.Q1 | $28.5B | 14.6% | 18.8% | 18.0% | $4.4B | −$11.4B | −$7.1B | 9.6% | — | 11.9% | $42.5B | $10.25 | 29.3 |
| italics below = DCF projection · 10yr Rev CAGR: 8% |
| 2027.Q1 | $33.0B | +15.8% | 19.7% | 18.2% | $5.3B | −$6.7B | −$1.4B | 9.3% | −$1.3B | 11.6% | $49.2B | $13.22 | 30.5 |
| 2028.Q1 | $36.3B | +10.0% | 20.3% | 18.4% | $6.0B | −$4.9B | $1.1B | 9.3% | $914MM | 11.6% | $54.2B | $14.93 | 27.0 |
| 2029.Q1 | $39.8B | +9.5% | 22.9% | 18.6% | $7.4B | −$5.2B | $2.2B | 9.2% | $1.7B | 13.1% | $59.3B | $18.39 | 21.9 |
| 2030.Q1 | $43.3B | +8.8% | 25.0% | 18.8% | $8.8B | −$5.2B | $3.6B | 9.1% | $2.5B | 14.2% | $64.5B | $21.85 | 18.4 |
| 2031.Q1 | $46.8B | +8.0% | 25.0% | 19.0% | $9.5B | −$5.2B | $4.3B | 9.0% | $2.8B | 14.1% | $69.7B | $23.54 | 17.1 |
|
| Term. Yr+ | $64.1B | 4.1% | 18.4% | 20.0% | $9.5B | −$4.0B | $5.4B | 8.6% | $51.1B | 9.6% | — | — | — |
Active scenario IV: $136 (-66.2% vs market)