For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for Eaton Corporation plc (ETN) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Our current read (analysis of 2026-08-23): Designation Watch · Gem Score -10 (−100…+100 Quality+Value blend) · Quality 68 · Value -74 · Sentiment 55 (timing only, not weighted) · Composite fair value $213.23 vs $444.77 at analysis
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
Eaton Corporation plc
ETN NYSEEaton Corporation plc is a diversified power management company that provides technologies and services to manage electrical, hydraulic, and mechanical power safely and efficiently. The company operates across multiple regions, including the Americas, Europe, and the Asia-Pacific, serving industrial, commercial, residential, and infrastructure customers. Eaton’s business is organized into segments such as Electrical Americas, Electrical Global, Aerospace, Vehicle, and eMobility, allowing it to address a wide spectrum of applications from power distribution and backup to transportation and aviation systems. Its portfolio includes electrical components, power distribution assemblies, circuit protection, wiring devices, power quality and connectivity products, as well as utility power distribution and reliability solutions. Eaton also supplies hazardous duty equipment, emergency lighting, fire detection, and structural support systems used in demanding environments. Headquartered in Dublin, Ireland, Eaton plays a significant role in enabling reliable energy use and electrification across industries, positioning itself as a key provider of infrastructure-critical products and systems in global industrial and commercial markets.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): 10.45
Total Equity: $19.47B
Shares: 391,200,000
Total Debt: $9.90B
Cash: $622.00M
EBITDA: $6.22B
Total Debt: $9.90B
Cash: $622.00M
Revenue: $27.45B
Revenue: $27.45B
Revenue: $27.45B
Total Equity: $19.47B
Tax Rate: 17.1%
Equity: $19.47B
Total Debt: $9.90B
Cash: $622.00M
Current Liabilities: $9.37B
Long-Term Debt: $9.89B
Total Debt: $9.90B
Total Equity: $19.47B
Shares: 391,200,000
Shares: 391,200,000
CapEx: -$919.00M
Shares: 391,200,000
Stock Price: $444.77
Net Income: $4.09B
Industry Benchmarks
Income Statement (Annual)
Last updated: Aug 1, 2026 12:19am (22d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $19.6B | $20.8B | $23.2B | $24.9B | $27.4B |
| Cost of Revenue | $13.3B | $13.9B | $14.8B | $15.4B | $17.1B |
| Gross Profit | $6.3B | $6.9B | $8.4B | $9.5B | $10.3B |
| Operating Expenses | $3.9B | $3.9B | $4.5B | $4.9B | $5.1B |
| Operating Income | $2.5B | $3.0B | $3.9B | $4.6B | $5.2B |
| Net Income | $2.1B | $2.5B | $3.2B | $3.8B | $4.1B |
| EBITDA | $3.4B | $3.9B | $4.8B | $5.6B | $6.2B |
| EPS | $5.38 | $6.17 | $8.06 | $9.54 | $10.48 |
| EPS (Diluted) | $5.34 | $6.14 | $8.02 | $9.50 | $10.45 |
Balance Sheet (Annual)
Last updated: Aug 1, 2026 12:04am (22d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $297.0M | $294.0M | $488.0M | $555.0M | $622.0M |
| Total Current Assets | $7.5B | $8.7B | $11.7B | $11.8B | $12.4B |
| Total Assets | $34.0B | $35.0B | $38.4B | $38.4B | $41.3B |
| Current Liabilities | $7.2B | $6.4B | $7.7B | $7.9B | $9.4B |
| Long-Term Debt | $8.6B | $8.3B | $9.3B | $9.2B | $9.9B |
| Total Liabilities | $17.6B | $17.9B | $19.4B | $19.9B | $21.8B |
| Total Equity | $16.5B | $17.1B | $19.1B | $18.5B | $19.5B |
| Retained Earnings | $7.6B | $8.5B | $10.3B | $10.1B | $10.7B |
Cash Flow (Annual)
Last updated: Aug 1, 2026 12:19am (22d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $2.2B | $2.5B | $3.6B | $4.3B | $4.5B |
| Capital Expenditure | -$575.0M | -$598.0M | -$757.0M | -$808.0M | -$919.0M |
| Free Cash Flow | $1.6B | $1.9B | $2.9B | $3.5B | $3.6B |
| Acquisitions (net) | -$4.5B | -$610.0M | $0 | -$50.0M | -$1.5B |
| Net Debt Issued / (Repaid) | $805.0M | $300.0M | $488.0M | $61.0M | $342.0M |
| Dividends Paid | -$1.2B | -$1.3B | -$1.4B | -$1.5B | -$1.6B |
| Stock Buybacks | -$122.0M | -$286.0M | $0 | -$2.5B | -$1.9B |
| Net Change in Cash | -$141.0M | -$3.0M | $194.0M | $67.0M | $67.0M |
Growth Trends (YoY %)
Last updated: Aug 1, 2026 12:19am (22d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | +5.7% | +11.8% | +7.3% | +10.3% |
| Gross Profit Growth | +8.7% | +22.5% | +12.7% | +8.6% |
| Operating Income Growth | +21.6% | +29.7% | +19.2% | +12.5% |
| Net Income Growth | +14.8% | +30.7% | +17.9% | +7.7% |
| EBITDA Growth | +16.7% | +21.8% | +15.4% | +11.9% |
Dividend History (Last 20)
Last updated: Aug 1, 2026 12:04am (22d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-05-08 | $1.10 | — | — | — |
| 2026-03-10 | $1.10 | — | — | — |
| 2025-11-05 | $1.04 | — | — | — |
| 2025-08-07 | $1.04 | — | — | — |
| 2025-05-05 | $1.04 | — | — | — |
| 2025-03-10 | $1.04 | — | — | — |
| 2024-11-04 | $0.94 | — | — | — |
| 2024-08-05 | $0.94 | — | — | — |
| 2024-05-03 | $0.94 | — | — | — |
| 2024-03-08 | $0.94 | — | — | — |
| 2023-11-03 | $0.86 | — | — | — |
| 2023-08-04 | $0.86 | — | — | — |
| 2023-05-05 | $0.86 | — | — | — |
| 2023-03-03 | $0.86 | — | — | — |
| 2022-11-09 | $0.81 | — | — | — |
| 2022-08-11 | $0.81 | — | — | — |
| 2022-05-12 | $0.81 | — | — | — |
| 2022-03-10 | $0.81 | — | — | — |
| 2021-11-10 | $0.76 | — | — | — |
| 2021-08-12 | $0.76 | — | — | — |
Deep Analysis
Risk : Reward — if the last quarter repeats
Live · as of 2026-08-19 08:51Even the bull case prices 58% below today — the ratio here measures the model-vs-market gap, not payoff odds. Another quarter like the worst recent one costs 76%.
| Case | Growth | Margin | Fair value | vs price ($444.77) |
|---|---|---|---|---|
| Bull — recovery | +23% | 16.0% | $187.35 | -58% |
| Base — stabilizes | +15% | 14.0% | $132.43 | -70% |
| Bear — keeps slipping | +8% | 11.9% | $91.42 | -79% |
| Stress — last quarter repeats | +10% | 12.8% | $105.47 | -76% |
Narrative Economics
market-narrative step).
Claude Reading
Starting with the raw tape: the sequential quarterly progression is more interesting than the headline CAGRs suggest. Revenue accelerated from $6.24B in Q4'24 to $8.53B in Q2'26 — that's 37% growth in 18 months, and the Q2'26 print is a 21% YoY jump vs Q2'25's $7.03B. That is not "mature earner" cadence; that's an inflection. But look at what's happening to margins as revenue accelerated: net margin compressed from 15.6% in Q4'24 to 9.6% in Q2'26, and absolute net income actually fell from $1.13B in Q4'25 to $821M in Q2'26 despite revenue rising $1.5B. Either mix is deteriorating badly (data center power gear priced aggressively to win share), there's a one-time charge, or acquisition dilution is real. The models don't flag this — the synthesis pounds the table on overvaluation but misses that the earnings quality behind the 42x P/E is deteriorating in real time, which makes the multiple even harder to defend.
On valuation, I largely agree with the synthesis direction but not the magnitude. $206 composite fair value implies ETN should trade at ~21x trailing earnings — that's punitive for a business compounding FCF at 11% with 21% ROE and structural electrification exposure. A fairer anchor: TTM FCF ~$3.5B, apply a 25-28x multiple for a high-quality industrial with secular tailwinds = $87-98B EV, or roughly $220-250/share. So the DCF crowd's $240 and my back-of-envelope converge. At $445 the stock carries an 80-90% premium to defensible fundamental value, and critically that premium was built when margins were 15%+, not 9.6%. If Q3'26 confirms the margin compression, the narrative durability the Narrative layer called "moderate" collapses fast.
The contrarian case worth taking seriously: the revenue acceleration is real and hyperscaler power orders have multi-year backlogs; Eaton is genuinely capacity-constrained and the margin dip could be growth investment / mix shift toward lower-margin-but-higher-dollar data center switchgear that will normalize. Vertiv trades at similar nosebleed multiples on identical logic. Insider activity is mildly net-buying (746 + 215 purchase vs 494 + 167 sale), which is atypical for a stock that's supposedly 85% overvalued — insiders at that premium usually dump. That's a small but real tell. Also, the "Market Tailwinds" model correctly identifies that timing the reset requires a catalyst; being short or absent at $445 through another blowout data-center capex quarter is painful. The synthesis's -46% implied downside is the right direction but wrong as a trading thesis without a catalyst.
Where I dissent from the models: the Pre-Flight tag of "traditional/mature earner" is stale given the 21% YoY quarterly growth — this is transitioning to a growth-industrial and needs to be valued as such, which paradoxically makes the bear case stronger, not weaker, because growth industrials get punished harder for margin misses (see: any hyperscaler-adjacent name that guides down). The Narrative layer's "platform-monopoly" archetype is generous — Eaton competes with Schneider, ABB, Siemens, and Vertiv in every meaningful segment; there is no monopoly, just scale. I'd downgrade that to "picks-and-shovels beneficiary," which historically trades at 18-22x, not 42x. Data quality is fine but the 2026 dating on quarters is unusual — I'll assume it's real and not a labeling artifact. Verdict: agree with overvalued, disagree that $240 is the right anchor (I'd say $260-280 given the top-line acceleration deserves some premium), and flag that the Q2'26 margin collapse is the single most important underappreciated datapoint in this file. If margins recover to 14%+ next quarter, the bear case weakens materially; if they stay sub-11%, the stock has 30-40% downside on the first miss.
GPT Reading
Eaton is being valued like a superior secular growth asset, but the reported financials still look like a very good industrial compounder rather than something that deserves 42.6x earnings, 6.3x sales, and 29.3x EV/EBITDA. The business has unquestionably executed: revenue rose from $19.6B in 2021 to $27.5B in 2025, an 8.8% CAGR, while operating income more than doubled from $2.46B to $5.21B and operating margin expanded from 12.5% to 19.0%. That is excellent. Net income climbed from $2.14B to $4.09B over the same span, and ROIC at 15.0% is strong enough to support a premium. But the current equity value of $172.7B means the market is paying about 42x 2025 earnings and roughly 49x 2025 free cash flow of $3.55B for a company whose recent growth, while strong, is not remotely in software territory. Even if I annualize the first-half 2026 revenue run-rate, you get about $32B-ish sales, still implying a very rich mid-5x forward revenue multiple for an industrial name.
The recent quarter pattern actually reinforces my caution. Revenue is still growing nicely: Q2 2026 sales were $8.53B versus $7.03B a year earlier, up 21%, and first-half 2026 revenue of $15.98B is up 19% from $13.41B in first-half 2025. But earnings quality within that growth is less clean than the share price suggests. Q2 2026 net income was $821M, down from $982M a year earlier despite the much higher revenue base, and net margin fell sharply to 9.6% from 14.0%. Q1 2026 net income was also lower year over year, $866M versus $964M, with margin compressing to 11.6% from 15.1%. So the latest two quarters show a business growing top line very fast while converting less of that growth into bottom-line profit. That can be temporary, but when a stock trades at this multiple, “temporary” needs to resolve quickly. The market is paying for accelerating operating leverage; the reported numbers show decelerating earnings conversion.
The balance sheet is fine, not a problem, but it is also not what justifies the valuation. Debt of $9.9B against $19.5B of equity is manageable, current ratio of 1.32 is healthy, and Eaton clearly has a durable cash engine. Still, cash on hand is only $622M, and free cash flow of $3.55B on a $172.7B market cap is about a 2.1% FCF yield. That is expensive even for a high-quality industrial, especially with a dividend yield under 1%. Put differently, the market is capitalizing Eaton as if the 2021-2025 period of margin expansion and strong electrification demand can persist for many years with minimal cyclicality. For me, that is the key mistake. The underlying business is excellent; the stock assumes excellence plus scarcity plus long-duration growth, and that is too much.
The best argument against my view is that Eaton may be in the middle of a real mix shift that makes historical industrial valuation anchors less relevant. Gross margin has improved from 32.3% in 2021 to 37.6% in 2025, operating margin from 12.5% to 19.0%, and revenue growth has accelerated into 2026 rather than rolled over. If that top-line surge is tied to structural demand in power distribution, grid modernization, and data-center infrastructure, then near-term margin slippage could simply reflect capacity buildout, project timing, or acquisition/accounting noise before another leg of operating leverage arrives. The insider tape is at least not bearish: there are some sales, but also open-market purchases in May 2026. A bull would also say that 2025 net income of $4.09B already understates the earnings base if 2026 revenue lands materially above $30B and margins recover toward the mid-teens. If Eaton can earn, say, $5.5B-$6.0B in a couple of years with sustained high-teens operating margins, today’s multiple compresses a lot faster than a static screen suggests.
What would change my mind is not another quarter of 15-20% revenue growth alone; it would be proof that the recent margin compression is a transitory investment phase rather than a sign the quality of growth is declining. Specifically, I would want to see quarterly net margin recover back above 14% while revenue remains above a $30B annualized pace, or annual free cash flow move convincingly past $5B without balance-sheet strain. If Eaton can translate the first-half 2026 demand surge into at least $2.3B-$2.5B of second-half net income, the valuation starts looking less egregious. Absent that, I think the stock is priced for a best-case operating model that the latest data does not yet support.
Grok Reading
The numbers tell a story of a high-quality industrial that has been re-rated into something it is not yet earning. Eaton grew annual revenue from $19.63B in 2021 to $27.45B in 2025, a clean 8.8% CAGR, with operating income expanding from $2.46B to $5.21B and free cash flow of $3.55B on $4.47B operating cash flow. That is legitimate compounding: 37.6% gross margins, 19% operating margins, 21% ROE, and 15% ROIC on a balance sheet carrying $9.9B debt against only $622M cash but a manageable 0.51 debt-to-equity. The problem is the multiple and the recent trajectory underneath it. At $444.77 the stock trades at 42.6x earnings, 29.3x EV/EBITDA, and 6.3x sales—multiples that require sustained double-digit growth and expanding margins. Instead, the two most recent quarters show the opposite: Q1 2026 revenue rose to $7.45B from $6.38B a year earlier while net income fell to $866M from $964M (margin 11.6% vs 15.1%); Q2 2026 revenue jumped to $8.53B from $7.03B while net income dropped to $821M from $982M (margin 9.6% vs 14%). Revenue is accelerating into the mid-teens year-over-year even as profitability is compressing by roughly 400–500 basis points. That is not the earnings power a 42x multiple is underwriting.
The market narrative treats Eaton as a pure-play electrification and data-center power consolidator, and the pre-flight and narrative layers correctly identify that roughly 35–40% of the current price is optionality on TAM expansion rather than capitalized current cash flows. The DCF-linked fair value around $240 and the signal-adjusted $240 imply the stock is nearly double intrinsic value on normalized power-management economics. I agree with the direction of that gap. An 8–10% revenue grower with mid-teens net margins historically does not clear a 42x earnings bar once you stop assuming permanent 10–15% growth and annual margin expansion. The recent margin collapse is the concrete evidence that those assumptions are already fraying—whether from mix shift, cost inflation, or investment load—while the stock still prices perfection.
The strongest case against this read is that the top-line acceleration is real and could be early evidence the electrification thesis is converting. Q2 2026 revenue of $8.53B is a step-function higher, trailing twelve-month run-rate is pushing well above the $27.45B 2025 base, FCF conversion remains solid, insiders show modest net buying, and the company sits squarely in the path of multi-year grid, data-center, and eMobility capex. If margins stabilize back above 14% while revenue holds mid-teens growth, the earnings CAGR of 12.7% can compound into a higher base that partially justifies a premium multiple, and a high-teens or low-20s forward P/E on that larger earnings pool would make today’s price look less extreme. I weigh this less heavily because the margin damage is already visible in two consecutive quarters of absolute net-income decline despite strong revenue, the balance sheet is lightly cashed, and 29x EV/EBITDA leaves almost no room for a pause in hyperscaler or industrial capex—the exact risk the market-forces note flags as 20–30% downside.
What would change my mind is two clean quarters of net margins recovering to 14%+ while revenue growth stays at or above 12%, or a clear disclosure that the 2026 H1 margin hit was temporary investment or mix that reverses with operating leverage in H2. A sustained FCF run-rate above $4.5B that de-levers the net debt position would also narrow the valuation gap. Absent that, the stock is priced for a decade of flawless execution that the latest income statements are already contradicting.
Big-3 Panel — where each AI stands
Advanced Analysis Forensic deep-dive · separate lenses
Revenue has compounded from 19.63B in 2021 to 27.45B in 2025 (roughly 8.7% CAGR), while operating margin expanded from 12.5% to 19.0% and gross margin from 32.3% to 37.6%. Net income nearly doubled to 4.09B and FCF more than doubled to 3.55B, indicating genuine operating leverage rather than accounting flattery. Earnings quality checks confirm this: OCF/NI at 1.08x, accruals at -0.7% of assets, Beneish M of -2.36, and Altman Z of 6.29 all sit in clean territory. Diluted share count shrank from 401.6M to 391.2M (a -0.7% CAGR), so per-share value is being concentrated. Balance sheet carries net debt of about 9.1B against only 0.8B liquid cash, but 3.55B of annual FCF makes that leverage a working constraint rather than a survival issue. Insider tape is mixed - Johnson has been an open-market buyer (about 390K), but Monesmith sold 7.5M in a single day alongside routine option-exercise-and-sell activity - which reads as normal executive monetization, not a warning. Classification as a mature earner with steady margin expansion and disciplined capital return fits the evidence.
Verify before trusting this (5)
- Debt maturity ladder and fixed vs floating mix behind the 9.1B net debt
- Segment-level margin drivers (Electrical Americas vs Aerospace vs Vehicle) to test durability of the 650bp OpM expansion
- Backlog and data-center/electrification exposure disclosed in the 10-K to gauge growth durability
- Details on Monesmith's May 2026 7.5M sale - 10b5-1 plan or discretionary
- SBC as % of revenue and gross buyback spend vs SBC to confirm the -0.7% share CAGR is real net repurchase
The e2e composite fair value is $206 and the signal-adjusted FV $239.69, implying roughly -46% downside from $444.77. DCF ($128.73) and EPV ($90.83) both sit far below price, while the anchored-PE method flatters at $475.72 - that PE anchor is the outlier, essentially just extrapolating the current multiple, so I discount it heavily as circular. Averaging the two forward-looking-but-disciplined methods (DCF and EPV) yields ~$110; even generously blending in a quality premium for Eaton's real margin expansion (12.5% to 19.0% op margin) and clean earnings, deserved value lands somewhere in the $200-260 range. Price sits well above that. What is priced in: sustained data-center/electrification capex, continued margin expansion, and share gains for a decade. Earnings quality is high (no haircut needed) and the business is genuinely strong (quality 68), which raises deserved value - but not to $445. Margin of safety is negative; you are paying for the compounding, not being paid to own it. This is the classic wonderful-business-full-price setup: hold if you own it for quality, but new capital gets no valuation edge here.
Verify before trusting this (5)
- Forward capex guidance from hyperscaler customers and utility grid programs
- Segment margin trajectory in Electrical Americas - is 19%+ sustainable or peak-cycle
- Backlog conversion cadence and any book-to-bill deceleration
- China exposure and pricing pressure commentary
- M&A pipeline and prices being paid - dilution risk to per-share value
The tape is risk-on (VIX 16.5, S&P at highs) and ETN's 1.18 beta means it participates fully on up days. More importantly, the active narrative - Eaton as the pick-and-shovel play on data-center power buildout and grid electrification - is running hot and getting refreshed in real time: RBC just reiterated the data-center backlog thesis, Q2 highlighted a raised 2026 outlook and surging data-center demand, and ETN showed up on Monday's top analyst calls list. That is a self-reinforcing story loop with clear catalysts. Adjacent tape action helps too: Prysmian's cash buyout of Atkore signals strategic appetite for electrical infrastructure assets, which halos the whole cohort. Momentum reads strong-positive and there is no visible crack in the narrative right now. The offset is that the story is already loud and priced - a platform-monopoly narrative with strong intensity but only moderate durability means any capex-cycle wobble or data-center capex digestion headline could puncture sentiment quickly given how much belief is embedded. For now, though, the pressure vector is clearly upward: narrative intact, analysts leaning in, tape cooperative.
Verify before trusting this (4)
- Any hyperscaler capex guide-down or data-center digestion commentary from MSFT/META/GOOGL/AMZN
- Whether analyst target revisions keep drifting higher post-Q2 or start to plateau
- Order book commentary at next print - a slowdown in Electrical Americas orders would crack the story
- VIX push above 20 or a break in the risk-on regime that would hit high-beta industrials first
This lens hasn't been run for this ticker yet.
When we made this prediction on Aug 5, 2026, ETN was $444.77. We expect it to be $405.00 by Feb 2027, and we consider it great value under $300.00. This is an early model (v0.6.0) — the direction is more reliable than the exact price. Made Aug 5, 2026.
Blue is our prediction, starting the day we made it. Grey is a slower route to the same place — the same destination, taking longer. Black is the actual price, so you can see how we are doing.