Honeywell Intrinsic
Value
As of 2024-12-13, the Intrinsic Value of Honeywell International Inc (HON) is
277.62 USD. This Honeywell valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 227.69 USD, the upside of Honeywell International Inc is
21.90%.
The range of the Intrinsic Value is 185.17 - 531.39 USD
277.62 USD
Intrinsic Value
Honeywell Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
185.17 - 531.39 |
277.62 |
21.9% |
| DCF (Growth 10y) |
244.40 - 653.61 |
354.53 |
55.7% |
| DCF (EBITDA 5y) |
181.59 - 263.23 |
214.15 |
-5.9% |
| DCF (EBITDA 10y) |
239.21 - 359.08 |
287.52 |
26.3% |
| Fair Value |
43.70 - 43.70 |
43.70 |
-80.81% |
| P/E |
193.15 - 245.64 |
234.06 |
2.8% |
| EV/EBITDA |
110.18 - 219.10 |
152.87 |
-32.9% |
| EPV |
57.06 - 92.94 |
75.00 |
-67.1% |
| DDM - Stable |
74.18 - 246.09 |
160.14 |
-29.7% |
| DDM - Multi |
163.76 - 406.10 |
231.57 |
1.7% |
Honeywell Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
148,055.42 |
| Beta |
0.68 |
| Outstanding shares (mil) |
650.25 |
| Enterprise Value (mil) |
168,240.42 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.72% |
| Cost of Debt |
4.28% |
| WACC |
8.07% |