|
Valoración de DCF de Eaton Corporation PLC (ETN)
IE | Industrials | Industrial - Machinery | NYSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Eaton Corporation plc (ETN) Bundle
¡Simplifique la valoración de Eaton Corporation PLC (ETN) con esta calculadora DCF personalizable! Con el Real Eaton Corporation PLC (ETN) Financials y las entradas de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de Eaton Corporation PLC (ETN) en minutos.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21,390.0 | 17,858.0 | 19,628.0 | 20,752.0 | 23,196.0 | 23,828.3 | 24,477.7 | 25,144.9 | 25,830.3 | 26,534.4 |
| Revenue Growth, % | 0 | -16.51 | 9.91 | 5.73 | 11.78 | 2.73 | 2.73 | 2.73 | 2.73 | 2.73 |
| EBITDA | 2,827.0 | 1,674.0 | 2,423.0 | 3,031.0 | 4,961.0 | 3,380.2 | 3,472.3 | 3,567.0 | 3,664.2 | 3,764.1 |
| EBITDA, % | 13.22 | 9.37 | 12.34 | 14.61 | 21.39 | 14.19 | 14.19 | 14.19 | 14.19 | 14.19 |
| Depreciation | 884.0 | 811.0 | 922.0 | 954.0 | 926.0 | 1,046.6 | 1,075.1 | 1,104.4 | 1,134.5 | 1,165.4 |
| Depreciation, % | 4.13 | 4.54 | 4.7 | 4.6 | 3.99 | 4.39 | 4.39 | 4.39 | 4.39 | 4.39 |
| EBIT | 1,943.0 | 863.0 | 1,501.0 | 2,077.0 | 4,035.0 | 2,333.6 | 2,397.2 | 2,462.6 | 2,529.7 | 2,598.6 |
| EBIT, % | 9.08 | 4.83 | 7.65 | 10.01 | 17.4 | 9.79 | 9.79 | 9.79 | 9.79 | 9.79 |
| Total Cash | 591.0 | 1,102.0 | 568.0 | 555.0 | 2,609.0 | 1,227.1 | 1,260.6 | 1,295.0 | 1,330.2 | 1,366.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3,437.0 | 2,904.0 | 3,297.0 | 4,076.0 | 4,764.0 | 4,256.1 | 4,372.1 | 4,491.2 | 4,613.6 | 4,739.4 |
| Account Receivables, % | 16.07 | 16.26 | 16.8 | 19.64 | 20.54 | 17.86 | 17.86 | 17.86 | 17.86 | 17.86 |
| Inventories | 2,805.0 | 2,109.0 | 2,969.0 | 3,430.0 | 3,739.0 | 3,464.5 | 3,558.9 | 3,655.9 | 3,755.6 | 3,858.0 |
| Inventories, % | 13.11 | 11.81 | 15.13 | 16.53 | 16.12 | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 |
| Accounts Payable | 2,114.0 | 1,987.0 | 2,797.0 | 3,072.0 | 3,365.0 | 3,077.2 | 3,161.1 | 3,247.2 | 3,335.7 | 3,426.7 |
| Accounts Payable, % | 9.88 | 11.13 | 14.25 | 14.8 | 14.51 | 12.91 | 12.91 | 12.91 | 12.91 | 12.91 |
| Capital Expenditure | -587.0 | -389.0 | -575.0 | -598.0 | -757.0 | -667.1 | -685.2 | -703.9 | -723.1 | -742.8 |
| Capital Expenditure, % | -2.74 | -2.18 | -2.93 | -2.88 | -3.26 | -2.8 | -2.8 | -2.8 | -2.8 | -2.8 |
| Tax Rate, % | 15.91 | 15.91 | 15.91 | 15.91 | 15.91 | 15.91 | 15.91 | 15.91 | 15.91 | 15.91 |
| EBITAT | 1,658.0 | 696.9 | 1,111.2 | 1,756.6 | 3,392.9 | 1,907.9 | 1,959.9 | 2,013.3 | 2,068.2 | 2,124.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,173.0 | 2,220.9 | 1,015.2 | 1,147.6 | 2,857.9 | 2,782.0 | 2,223.2 | 2,283.8 | 2,346.0 | 2,410.0 |
| WACC, % | 8.85 | 8.83 | 8.81 | 8.85 | 8.84 | 8.84 | 8.84 | 8.84 | 8.84 | 8.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,454.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,506 | |||||||||
| Terminal Value | 51,812 | |||||||||
| Present Terminal Value | 33,926 | |||||||||
| Enterprise Value | 43,381 | |||||||||
| Net Debt | 9,314 | |||||||||
| Equity Value | 34,067 | |||||||||
| Diluted Shares Outstanding, MM | 401 | |||||||||
| Equity Value Per Share | 84.93 |
What You Will Get
- Real ETN Financial Data: Pre-filled with Eaton Corporation’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Eaton Corporation’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Eaton Corporation plc (ETN).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Eaton Corporation plc (ETN).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates relevant to Eaton Corporation plc (ETN).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Eaton Corporation plc (ETN).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of Eaton Corporation plc (ETN).
How It Works
- Step 1: Download the prebuilt Excel template containing Eaton Corporation's (ETN) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Eaton Corporation's intrinsic value.
- Step 5: Use the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for Eaton Corporation plc (ETN)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters to suit your specific analysis needs.
- Real-Time Feedback: Observe immediate updates to Eaton’s valuation as you modify inputs.
- Preloaded Data: Comes equipped with Eaton’s actual financial metrics for swift evaluation.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.
Who Should Use This Product?
- Institutional Investors: Develop comprehensive and trustworthy valuation models for portfolio management.
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decision-making.
- Financial Consultants and Advisors: Deliver precise valuation insights for Eaton Corporation plc (ETN) to clients.
- Academic Students and Instructors: Utilize real market data for practicing and teaching financial modeling techniques.
- Industry Analysts: Gain insights into how industrial companies like Eaton are assessed in the financial markets.
What the Template Contains
- Preloaded ETN Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.