Discounted Cash Flow
Eaton Corp. Plc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
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 | $19.7b | $1.9b | $2.6b | 9.7% | $4.22 |
| 2017 | $20.4b (3.3%) | $3.0b (55.3%) | $2.7b (4.5%) | 14.6% (50.3%) | $6.71 (59.0%) |
| 2018 | $21.6b (5.9%) | $2.1b (-28.1%) | $2.7b (-0.3%) | 9.9% (-32.1%) | $4.93 (-26.5%) |
| 2019 | $21.4b (-1.0%) | $2.2b (3.1%) | $2.9b (7.8%) | 10.3% (4.1%) | $5.28 (7.1%) |
| 2020 | $17.9b (-16.5%) | $1.4b (-36.2%) | $2.6b (-10.8%) | 7.9% (-23.6%) | $3.51 (-33.5%) |
| 2021 | $19.6b (9.9%) | $2.1b (52.1%) | $2.0b (-20.2%) | 10.9% (38.3%) | $5.38 (53.3%) |
| 2022 | $20.8b (5.7%) | $2.5b (14.8%) | $2.5b (22.2%) | 11.9% (8.6%) | $6.17 (14.7%) |
| 2023 | $23.2b (11.8%) | $3.2b (30.7%) | $3.6b (42.8%) | 13.9% (16.9%) | $8.06 (30.6%) |
| 2024 | $24.9b (7.3%) | $3.8b (17.9%) | $4.3b (19.7%) | 15.3% (9.9%) | $9.54 (18.4%) |
| 2025 | $27.4b (10.3%) | $4.1b (7.7%) | $4.5b (4.7%) | 14.9% (-2.4%) | $10.48 (9.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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): —
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.