Discounted Cash Flow
Eaton Corp. Plc.
—
—
Cash flow predictability 86/100 (stable) —
FCF YoY std dev 18%,
net income 30% (full history)
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | — | $377.7m | $501.5m | — | $4.22 |
| 2017 | — | $586.6m (55.3%) | $523.9m (4.5%) | — | $6.71 (59.0%) |
| 2018 | — | $421.5m (-28.1%) | $522.3m (-0.3%) | — | $4.93 (-26.5%) |
| 2019 | — | $434.5m (3.1%) | $562.8m (7.8%) | — | $5.28 (7.1%) |
| 2020 | — | $277.1m (-36.2%) | $502.1m (-10.8%) | — | $3.51 (-33.5%) |
| 2021 | — | $421.3m (52.1%) | $400.7m (-20.2%) | — | $5.38 (53.3%) |
| 2022 | — | $483.8m (14.8%) | $489.5m (22.2%) | — | $6.17 (14.7%) |
| 2023 | — | $632.4m (30.7%) | $698.8m (42.8%) | — | $8.06 (30.6%) |
| 2024 | — | $745.6m (17.9%) | $836.5m (19.7%) | — | $9.54 (18.4%) |
| 2025 | — | $803.1m (7.7%) | $875.6m (4.7%) | — | $10.48 (9.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in BRL. Values above are converted to USD for comparison with the US-listed share price.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Net debt deduction: —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.