Fair value (multi-method)
Four independent methods triangulate what ETN is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$642.22
Method range
$50.55 – $642.22
median $387.15
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $642.22 | +62.20% |
| Exit multiple | $364.94 | -7.83% |
| Analyst target | $409.36 | +3.39% |
| Graham number | $50.55 | -87.23% |
- Forward DCF$642.22
- Exit multiple$364.94
- Analyst target$409.36
- Graham number$50.55
Stock price
$395.94
FCF / share (TTM)
$0.81
3Y FCF CAGR
30.5%
Fair value @ hist. growth
$77.35
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
55.4%
per year over your projection horizon
Margin of safety -411.9% vs hist-growth DCF
Historical 3Y CAGR
30.5%
Your model implies
55.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 31% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.5% | 51.1% | 50.1% | 49.0% | 47.8% | 46.5% |
| 9.5% | 54.2% | 53.3% | 52.3% | 51.3% | 50.2% |
| 10.5% | 57.1% | 56.3% | 55.4% | 54.6% | 53.6% |
| 11.5% | 59.9% | 59.1% | 58.4% | 57.6% | 56.7% |
| 12.5% | 62.5% | 61.8% | 61.2% | 60.4% | 59.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$10.5B
Total debt − cash
Beta
1.19
Vs market benchmark
Frequently asked questions
Eaton Corporation (ETN) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation