Research / Stock / ETN
E
ETN
Eaton Corp plc
409.20
+0.53 +0.13%
close 2026-08-25
Assumptions
17.3%
Market is pricing 17.3%— you agree
Actually grew +6.8%/yrFCF, 2020–2025 — the market is pricing 10.5pts FASTER than history
10 yrs
3.00%
9.73%
9.7% derived for this company beta 1.21 (1254d vs the S&P 500) · cost of equity 10.2% = 4.7% risk-free + 1.21 × 4.5% premium · 5% debt at 2.4%, taxed at 17%
Fair value
$407.80
-0.3%
At the market's assumptionsCurrent price $409.20Enterprise value 158.2B
Bear $280.97 (12.3% growth)Bull $589.18 (22.3%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 17.3%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
33% the 10 forecast years67% terminal value