investorscraft@gmail.com

Intrinsic ValueEaton Corporation plc (0Y3K.L)

Previous Close£351.21
Intrinsic Value
Upside potential
Previous Close
£351.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Eaton Corporation plc is a global leader in power management, operating across diversified industrial segments including electrical, aerospace, vehicle, and eMobility solutions. The company generates revenue through the design, manufacturing, and distribution of critical components such as electrical distribution systems, hydraulic and aerospace systems, and vehicle powertrains. Its broad product portfolio serves commercial, industrial, and defense markets, positioning Eaton as a key supplier in infrastructure modernization, energy transition, and automation trends. The company maintains a competitive edge through technological innovation, aftermarket services, and a strong global distribution network. With a focus on sustainability and electrification, Eaton is well-aligned with long-term industrial and mobility shifts, reinforcing its market leadership in power management solutions.

Revenue Profitability And Efficiency

Eaton reported revenue of $24.9 billion in FY 2024, with net income reaching $3.8 billion, reflecting a robust margin profile. The company's diluted EPS stood at $9.50, supported by disciplined cost management and operational efficiency. Operating cash flow was strong at $4.3 billion, though capital expenditures of $808 million indicate ongoing investments in growth initiatives. The firm's ability to convert revenue into cash underscores its financial discipline.

Earnings Power And Capital Efficiency

Eaton demonstrates solid earnings power, with a net income margin of approximately 15.2%. The company's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its revenue base. Investments in high-growth segments like eMobility and electrical infrastructure suggest a strategic focus on higher-margin opportunities, which could further enhance returns on invested capital over time.

Balance Sheet And Financial Health

Eaton maintains a balanced financial structure, with $555 million in cash and equivalents against total debt of $9.98 billion. The firm's leverage appears manageable given its strong cash generation and stable earnings profile. Its liquidity position supports both ongoing operations and strategic investments, while its industrial focus provides resilience against economic cyclicality.

Growth Trends And Dividend Policy

Eaton has demonstrated consistent growth, driven by demand for electrification and sustainable power solutions. The company pays a dividend of $3.96 per share, reflecting a commitment to shareholder returns. Future growth is likely to be fueled by expansion in eMobility, grid modernization, and aerospace aftermarket services, supported by a disciplined capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of approximately $124.8 billion, Eaton trades at a premium reflective of its leadership in power management and growth prospects. The company's beta of 1.13 suggests moderate sensitivity to broader market movements. Investors appear to price in sustained demand for its diversified industrial and mobility solutions.

Strategic Advantages And Outlook

Eaton's strategic advantages include its technological expertise, global scale, and exposure to secular trends like energy transition and automation. The company is well-positioned to capitalize on infrastructure upgrades and electrification, though macroeconomic volatility could pose near-term challenges. Long-term prospects remain favorable given its innovation pipeline and market-leading positions across key industrial segments.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount