$189.35
Above FV▼ -55.5% against the close used
Model range $101.78 – $209.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$101.78Fair value$189.35Bull$209.00
FairClose
52-week traded range
52W low $315.8252W high $459.96
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Eaton Corporation closed at $425.37, 124.6% above the consensus fair value of $189.35 drawn from 8 valuation models.
Financial DNA score 45/100 — Average. P/E of 40.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$180.32
-57.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$110.57
-74.0%
√(22.5 × EPS × BVPS)
EPS=10.45, BVPS=52 · outside Graham range (P/E 40.7, P/B 8.2) — asset-light, treat as a rough floor
P/E Fair Value
$209.00
-50.9%
EPS × 20x (sector P/E)
EPS=10.45, Sector P/E=20x
Peter Lynch (PEG)
$101.78
-76.1%
EPS × Growth% (PEG = 1 is fair)
EPS=10.45, g=9.7%
EV/EBITDA
$202.06
-52.5%
(EBITDA × 14.9x − Net Debt) ÷ Shares
EBITDA=5.94B
Book Value (P/B)
$184.34
-56.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=52, ROE=20.2%, g=6%, r=10%
Reverse DCF
$425.37
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.7% | Historical: 9.7%
Margin of Safety
$124.97
-70.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=166.63, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.