Previous Close | $360.62 |
Intrinsic Value | $0.04 |
Upside potential | -100% |
Data is not available at this time.
Eaton Corporation plc operates as a diversified power management company, serving industrial, electrical, and aerospace markets globally. The company generates revenue through the design, manufacture, and distribution of electrical components, systems, and services, including circuit protection, power distribution, and energy storage solutions. Its aerospace segment provides hydraulic and fuel systems, while its vehicle division focuses on drivetrain and powertrain technologies. Eaton holds a strong competitive position due to its broad product portfolio, technological expertise, and global distribution network. The company benefits from secular trends in electrification, energy efficiency, and infrastructure modernization, positioning it as a key player in the transition to sustainable energy solutions. Its market leadership is reinforced by long-term customer relationships, recurring revenue from aftermarket services, and a focus on high-margin industrial applications.
Eaton reported $24.9 billion in revenue for FY 2024, with net income of $3.8 billion, reflecting a robust 15.2% net margin. Diluted EPS stood at $9.50, supported by disciplined cost management and operational efficiency. Operating cash flow was strong at $4.3 billion, with capital expenditures of $808 million, indicating healthy free cash flow generation. The company’s ability to convert revenue into cash underscores its operational effectiveness.
Eaton’s earnings power is evident in its consistent profitability and high return on invested capital. The company’s diversified revenue streams and focus on high-margin segments contribute to stable earnings. Capital efficiency is demonstrated by its ability to fund growth initiatives while maintaining strong cash flow, with a disciplined approach to capital allocation balancing reinvestment and shareholder returns.
Eaton maintains a solid balance sheet with $555 million in cash and equivalents and total debt of $9.8 billion. The company’s leverage is manageable, supported by strong cash flow generation. Its financial health is further reinforced by a stable liquidity position, enabling flexibility for strategic investments and debt servicing. The balance sheet reflects prudent financial management and a commitment to maintaining investment-grade credit metrics.
Eaton has demonstrated consistent growth, driven by demand for electrification and energy-efficient solutions. The company’s dividend policy is shareholder-friendly, with a dividend per share of $3.77, reflecting a commitment to returning capital. Growth initiatives are focused on high-potential markets, including renewable energy and smart infrastructure, aligning with global megatrends. The dividend payout ratio remains sustainable, balancing growth and income.
Eaton’s valuation reflects its strong market position and growth prospects. The company trades at a premium relative to peers, justified by its diversified revenue streams and exposure to high-growth sectors. Market expectations are anchored on continued execution, margin expansion, and strategic acquisitions. The valuation multiples suggest confidence in Eaton’s ability to deliver sustained earnings growth and cash flow generation.
Eaton’s strategic advantages include its technological leadership, global scale, and diversified end markets. The company is well-positioned to capitalize on trends in electrification, automation, and sustainability. The outlook remains positive, with growth expected across all segments. Eaton’s focus on innovation and operational excellence should drive long-term value creation, supported by a robust pipeline of high-margin projects and strategic partnerships.
Company filings, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |