Eaton Corporation plc logo ETN - Eaton Corporation plc

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 27
HOLD 13
SELL 0
STRONG
SELL
0
| PRICE TARGET: $496.20 DETAILS
HIGH: $512.00
LOW: $480.00
MEDIAN: $500.00
CONSENSUS: $496.20
UPSIDE: 15.04%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 145.7% above fair value
Current Price $431.33
Bear Case $153.59 64.4% downside ($153.59 - $431.33) / $431.33 = -64.4% $10.46 × 15x P/E
Fair Value $175.54 59.3% downside ($175.54 - $431.33) / $431.33 = -59.3% $10.46 × 17x P/E
Bull Case $197.48 54.2% downside ($197.48 - $431.33) / $431.33 = -54.2% $10.46 × 19x P/E

Adjust Assumptions

16.8x
10.46$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 41.2x

Plain-Language Summary

Applying a 17x P/E to adjusted EPS of $10.46, the base-case value is $175.54 per share. DDM cross-check: $279.83.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (40 analysts) $496.20
Analyst Range $480.00 – $512.00
Divergence from AlphaVal 65%

Warnings

Dividend-based valuation: $279.83 (above our primary estimate by 59%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $496.20 (from 40 analysts). Our estimate is 65% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples