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)
$635.43
Method range
$50.55 – $635.43
median $417.73
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 | $635.43 | +56.16% |
| Exit multiple | $366.46 | -9.94% |
| Analyst target | $469.00 | +15.26% |
| Graham number | $50.55 | -87.58% |
- Forward DCF$635.43
- Exit multiple$366.46
- Analyst target$469.00
- Graham number$50.55
Stock price
$406.91
FCF / share (TTM)
$0.81
3Y FCF CAGR
23.2%
Fair value @ hist. growth
$45.78
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
56.1%
per year over your projection horizon
Margin of safety -788.8% vs hist-growth DCF
Historical 3Y CAGR
23.2%
Your model implies
56.1%
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 23% 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% |
|---|---|---|---|---|---|
| 8.6% | 51.7% | 50.7% | 49.6% | 48.5% | 47.2% |
| 9.6% | 54.8% | 53.9% | 53.0% | 52.0% | 50.9% |
| 10.6% | 57.7% | 56.9% | 56.1% | 55.2% | 54.2% |
| 11.6% | 60.5% | 59.8% | 59.0% | 58.2% | 57.4% |
| 12.6% | 63.1% | 62.5% | 61.8% | 61.1% | 60.3% |
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
1.18
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
- Buybacks1.94% TTM
- Dividend Profile1.05% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History6 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.