As of 2025-05-17, the Intrinsic Value of Honeywell International Inc (HON) is 284.55 USD. This Honeywell valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 222.88 USD, the upside of Honeywell International Inc is 27.7%.

The range of the Intrinsic Value is 188.3 - 550.3 USD.

Is Honeywell undervalued or overvalued?

Based on its market price of 222.88 USD and our intrinsic valuation, Honeywell International Inc (HON) is undervalued by 27.7%.

222.88 USD

Stock Price

284.55 USD

Intrinsic Value

Intrinsic Value Details

Honeywell Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	188.3 - 550.3	284.55	27.7%
DCF (Growth Exit 10Y)	237.86 - 645.01	347.12	55.7%
DCF (EBITDA Exit 5Y)	246.08 - 349.26	304.87	36.8%
DCF (EBITDA Exit 10Y)	285.24 - 430.09	360.31	61.7%
Peter Lynch Fair Value	44.28 - 44.28	44.28	-80.13%
P/E Multiples	200.83 - 263.73	239.75	7.6%
EV/EBITDA Multiples	169.76 - 266.28	229.01	2.7%
Earnings Power Value	57.96 - 97.79	77.87	-65.1%
Dividend Discount Model - Stable	69.84 - 226.14	147.99	-33.6%
Dividend Discount Model - Multi Stages	157.12 - 382.98	221.45	-0.6%

Honeywell Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
General Electric Co	143.82 - 691.68	236.55	2.1%
Siemens AG	86.9 - 245.44	134.48	-38.9%
3M Co	101.51 - 275.77	148.66	-2.9%
Roper Technologies Inc	379.8 - 2,661.41	683.25	17.2%
Carlisle Companies Inc	302.69 - 812.33	441.99	8.2%
Investment AB Latour	79.29 - 351.95	135.13	-49.4%
Raven Industries Inc	31.43 - 190.74	53.25	-8.3%
Arendals Fossekompani ASA	57.95 - 106.95	70.95	-45.4%
CIR SpA - Compagnie Industriali Riunite	0.57 - 1.32	0.86	39.0%

Honeywell Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	143,241
Beta	0.72
Outstanding shares (mil)	643
Enterprise Value (mil)	166,416

Market risk premium	5.1%
Cost of Equity	9.2%
Cost of Debt	4.4%
WACC	8.2%