HON
Honeywell International Inc
Price:  
217.71 
USD
Volume:  
3,966,457.00
United States | Industrial Conglomerates
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Honeywell Intrinsic Value

23.10 %
Upside

What is the intrinsic value of Honeywell?

As of 2025-08-03, the Intrinsic Value of Honeywell International Inc (HON) is 268.10 USD. This Honeywell valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 217.71 USD, the upside of Honeywell International Inc is 23.10%.

The range of the Intrinsic Value is 173.62 - 537.79 USD

Is Honeywell undervalued or overvalued?

Based on its market price of 217.71 USD and our intrinsic valuation, Honeywell International Inc (HON) is undervalued by 23.10%.

217.71 USD
Stock Price
268.10 USD
Intrinsic Value
Intrinsic Value Details

Honeywell Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 173.62 - 537.79 268.10 23.1%
DCF (Growth 10y) 226.99 - 650.19 337.77 55.1%
DCF (EBITDA 5y) 235.81 - 311.17 281.54 29.3%
DCF (EBITDA 10y) 279.70 - 402.19 345.11 58.5%
Fair Value 44.48 - 44.48 44.48 -79.57%
P/E 200.15 - 286.26 229.41 5.4%
EV/EBITDA 173.97 - 231.12 206.47 -5.2%
EPV 51.30 - 93.45 72.38 -66.8%
DDM - Stable 67.68 - 227.22 147.45 -32.3%
DDM - Multi 146.87 - 370.46 208.90 -4.0%

Honeywell Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 139,917.86
Beta 0.73
Outstanding shares (mil) 642.68
Enterprise Value (mil) 166,080.86
Market risk premium 4.60%
Cost of Equity 9.36%
Cost of Debt 4.28%
WACC 8.27%