HON
Honeywell International Inc
Price:  
222.83 
USD
Volume:  
3,282,202.00
United States | Industrial Conglomerates
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Honeywell Intrinsic Value

16.60 %
Upside

What is the intrinsic value of Honeywell?

As of 2025-08-25, the Intrinsic Value of Honeywell International Inc (HON) is 259.86 USD. This Honeywell valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 222.83 USD, the upside of Honeywell International Inc is 16.60%.

The range of the Intrinsic Value is 167.78 - 522.41 USD

Is Honeywell undervalued or overvalued?

Based on its market price of 222.83 USD and our intrinsic valuation, Honeywell International Inc (HON) is undervalued by 16.60%.

222.83 USD
Stock Price
259.86 USD
Intrinsic Value
Intrinsic Value Details

Honeywell Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 167.78 - 522.41 259.86 16.6%
DCF (Growth 10y) 219.32 - 631.61 327.35 46.9%
DCF (EBITDA 5y) 224.94 - 324.26 287.89 29.2%
DCF (EBITDA 10y) 266.98 - 414.64 348.79 56.5%
Fair Value 45.02 - 45.02 45.02 -79.79%
P/E 210.89 - 317.12 244.65 9.8%
EV/EBITDA 165.40 - 241.06 217.43 -2.4%
EPV 49.20 - 92.48 70.84 -68.2%
DDM - Stable 66.02 - 222.36 144.19 -35.3%
DDM - Multi 142.92 - 362.21 203.62 -8.6%

Honeywell Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 141,474.77
Beta 0.76
Outstanding shares (mil) 634.90
Enterprise Value (mil) 167,637.77
Market risk premium 4.60%
Cost of Equity 9.60%
Cost of Debt 4.28%
WACC 8.48%