HON
Honeywell International Inc
Price:  
199.39 
USD
Volume:  
2,616,402.00
United States | Industrial Conglomerates
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Honeywell Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Honeywell International Inc (HON) is 250.85 USD. This Honeywell valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 199.39 USD, the upside of Honeywell International Inc is %.

The range of the Intrinsic Value is 184.65 - 391.86 USD

199.39 USD
Stock Price
250.85 USD
Intrinsic Value
Intrinsic Value Details

Honeywell Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 184.65 - 391.86 250.85 25.8%
DCF (Growth 10y) 230.97 - 458.85 304.35 52.6%
DCF (EBITDA 5y) 153.37 - 280.71 213.33 7.0%
DCF (EBITDA 10y) 200.16 - 342.85 265.15 33.0%
Fair Value 43.97 - 43.97 43.97 -77.95%
P/E 182.16 - 300.78 229.80 15.3%
EV/EBITDA 92.93 - 216.67 146.63 -26.5%
EPV 68.89 - 91.41 80.15 -59.8%
DDM - Stable 75.88 - 195.55 135.72 -31.9%
DDM - Multi 151.52 - 290.69 197.95 -0.7%

Honeywell Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 129,840.77
Beta 0.85
Outstanding shares (mil) 651.19
Enterprise Value (mil) 143,340.78
Market risk premium 4.60%
Cost of Equity 9.08%
Cost of Debt 4.34%
WACC 8.33%