ETN · Eaton Corporation plc
$361.102026-05-17Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Electrical Components & Equipment
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$259
-28.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($201 · $277) Analysts Range ($295 · $425) 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 |
|---|
| 2021.Q4 | $19.6B | — | 15.3% | 25.9% | $2.2B | −$1.5B | $707MM | 8.3% | — | 8.5% | $26.2B | $5.50 | — |
| 2022.Q4 | $20.8B | 5.7% | 16.3% | 15.3% | $2.9B | −$1.1B | $1.7B | 9.2% | — | 10.8% | $27.0B | $6.32 | — |
| 2023.Q4 | $23.2B | 11.8% | 18.0% | 15.8% | $3.5B | −$263MM | $3.3B | 8.9% | — | 12.8% | $27.8B | $8.26 | — |
| 2024.Q4 | $24.9B | 7.3% | 20.4% | 16.8% | $4.2B | −$337MM | $3.9B | 9.5% | — | 15.2% | $27.8B | $9.74 | — |
| 2025.Q4 | $27.4B | 10.3% | 19.9% | 17.2% | $4.5B | −$714MM | $3.8B | 9.5% | — | 15.3% | $31.4B | $10.50 | 25.8 |
| italics below = DCF projection · 10yr Rev CAGR: 7.5% |
| 2026.Q4 | $30.4B | +10.9% | 19.9% | 17.5% | $5.0B | −$444MM | $4.5B | 9.2% | $4.2B | 15.8% | $31.9B | $12.28 | 29.4 |
| 2027.Q4 | $33.3B | +9.3% | 20.4% | 17.8% | $5.6B | −$464MM | $5.1B | 9.2% | $4.3B | 17.4% | $32.3B | $13.71 | 26.3 |
| 2028.Q4 | $36.2B | +8.9% | 20.6% | 18.0% | $6.1B | −$540MM | $5.6B | 9.1% | $4.3B | 18.8% | $32.9B | $15.08 | 23.9 |
| 2029.Q4 | $41.2B | +13.8% | 22.4% | 18.3% | $7.6B | −$1.0B | $6.5B | 9.1% | $4.6B | 22.6% | $33.9B | $18.58 | 19.4 |
| 2030.Q4 | $44.0B | +6.8% | 22.4% | 18.6% | $8.0B | −$655MM | $7.4B | 9.0% | $4.8B | 23.5% | $34.6B | $19.77 | 18.3 |
|
| Term. Yr+ | $59.0B | 4.1% | 18.6% | 20.0% | $8.8B | −$1.6B | $7.2B | 8.6% | $67.5B | 22.1% | — | — | — |
Active scenario IV: $259 (-28.2% vs market)