Eaton Corporation plc
Bear Case (25th pct.)
-72.7% vs price
Base Case (Median)
-64.1% vs price
Bull Case (75th pct.)
-56.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $26.52 | -93.3% | High (40%) |
| PE Comparable | $197.96 | -50.3% | Medium (25%) |
| Growth Trajectory DCF | $142.92 | -64.1% | Medium (20%) |
| Graham Number | $107.32 | -73.1% | High (80%) |
| EV/EBITDA | $153.19 | -61.6% | Medium (20%) |
| EV/FCF | $241.89 | -39.3% | Medium (20%) |
| Earnings Power Value | $110.47 | -72.3% | High (70%) |
Based on 7 out of 8 methods, ETN appears overvalued at the current price of $398.64. The base case fair value of $142.92 implies 64.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.