This transformative acquisition significantly improves Dana's scale, margin profile, and aftermarket diversification. Traders should monitor regulatory developments and the Dana shareholder vote timeline. The buyback suspension may pressure near-term sentiment, but the strategic merits and synergy targets should support the stock. Expect heightened volatility as the market prices in integration risk and potential counter-bids.
Price Chart
Executive Summary
Dana announced a definitive agreement to combine with Eaton's Mobility Group in a Reverse Morris Trust transaction, creating a combined company valued at over $10 billion in enterprise value. The deal is expected to nearly double Dana's scale, add $250 million in cost synergies, and significantly improve margins and free cash flow, with the combined company targeting $14-$15 billion in sales and ~18% adjusted EBITDA margin by 2030.
Key Financial Metrics
Key Facts
- Eaton Mobility valued at approximately $5.1 billion enterprise value; combined company over $10 billion
- Eaton shareholders to own at least 50.1%, Dana shareholders ~49.9% of the combined company
- Eaton to receive $1.1 billion cash distribution at close
- Pro forma 2026E revenue ~$11 billion, adjusted EBITDA ~$1.7 billion (~15% margin) fully synergized
- $250 million annual run-rate cost synergies targeted within 24 months of closing
- Dana 2030 targets raised to $14-$15 billion sales, ~18% adjusted EBITDA margin, 8%-9% adjusted FCF margin
- Pro forma net leverage ~1.2x; Dana to maintain current credit rating
- Expected close Q1 2027 subject to Dana shareholder and regulatory approvals
- Dana temporarily suspending share buyback to preserve tax-free structure
- Goldman Sachs serving as exclusive financial advisor; Kirkland & Ellis as legal counsel
Financial Impact
Combined company enterprise value over $10 billion, pro forma revenue ~$11 billion, adjusted EBITDA ~$1.7 billion, with $250 million synergies
Risk Factors
- Integration risk – realizing $250M synergies within 24 months is ambitious
- Regulatory approvals may delay or attach conditions
- Dana shareholder approval required; any dissent could scuttle the deal
- Pro forma net leverage of 1.2x includes new debt for the $1.1B cash distribution; debt markets could shift
- Buyback suspension removes a potential support for the stock during the pendency period
Market Snapshot
Investment Themes
Documents Analyzed
This report is based on 4 SEC documents filed with EDGAR.
| Document | Accession Number |
|---|---|
| 425 Filing (Primary) | 0001193125-26-266659 |
| Document: 0001193125-26-266659-index-headers.html | 0001193125-26-266659 |
| Document: 0001193125-26-266659-index.html | 0001193125-26-266659 |
| Document: 0001193125-26-266659.txt | 0001193125-26-266659 |
Filters
| Type | Now | ||||
|---|---|---|---|---|---|
Aug 6, 2026 8w ago | 425 | $28.44 $32.04 | ▲ +12.66% | ▲ +13.06% | $27.87 (−2.00%) |
Aug 6, 2026 8w ago | 425 | $27.32 $31.52 | ▲ +15.37% | ▲ +14.77% | $27.87 (+2.01%) |
Aug 6, 2026 8w ago | 8-K | $27.32 $31.52 | ▼ −15.37% | ▼ −14.77% | $27.87 (−2.01%) |
Jul 20, 2026 10w ago | Press Release | $26.15 $31.35 | ▼ −19.89% | ▼ −15.76% | $27.87 (−6.58%) |
Jun 11, 2026 16w ago | 425 | $30.81 $27.33 | ▼ −11.29% | ▼ −13.07% | $27.87 (−9.54%) |
Jun 11, 2026 16w ago | 425 | $30.81 $27.33 | ▼ −11.29% | ▼ −13.07% | $27.87 (−9.54%) |
Jun 11, 2026 16w ago | 425 | $30.81 $27.33 | ▼ −11.29% | ▼ −13.07% | $27.87 (−9.54%) |
Jun 11, 2026 16w ago | 425 | $30.81 $27.33 | ▼ −11.29% | ▼ −13.07% | $27.87 (−9.54%) |
Jun 11, 2026 16w ago | 8-K | $30.81 $27.33 | ▼ −11.29% | ▼ −13.07% | $27.87 (−9.54%) |
Jun 11, 2026 16w ago | 425 | $30.11 $26.39 | ▼ −12.35% | ▼ −14.25% | $27.87 (−7.44%) |
US Market Status
Subscribe to SecBot
Get Real-Time SEC Filing Intelligence
Comprehensive SEC filing analysis delivered the moment filings hit EDGAR. Sentiment scoring, impact analysis, and actionable insights for every material event.
Try SecBot Free Coming soon: SecBot Pro with alerts, watchlists, and API access