Eaton Corp plc (ETN)
Misc Industrial & Commercial Machinery & Equipment
Latest Price
$393.16
TTM P/E
40.04
Normalized P/E
47.51
Div Yield
1.09%
Book Value
52.15
P/B Ratio
7.54
Valuation metrics
adjust assumptions →EPS: $10.45
Book value / share: $50.08
Formula: √(22.5 × EPS × BVPS)
Graham Number
$108.51
72% downside
Norm. op. income: $3.0B (median of 7yr)
Tax rate: 17%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$41.75
89% downside
Base FCF: $2.9B (median of recent 5yr)
Growth: 11%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$179.40
54% downside
EPS: $10.45
Target P/E: 48×
Formula: EPS × P/E
P/E Fair Value
$501.60
+28% upside