Honeywell International Inc.

Honeywell International Inc.

HONยทNASDAQ

$223.26

-5.1%
IndustrialsConglomerates

Honeywell International Inc. operates as a diversified technology and manufacturing company worldwide. Its Aerospace segment offers auxiliary power units, propulsion engines, integrated avionics, environmental control and electric power systems, engine controls, flight safety, communications, navigation hardware, data and software applications, radar and surveillance systems, aircraft lighting, advanced systems and instruments, satellite and space components, and aircraft wheels and brakes; spare parts; repair, overhaul, and maintenance services; thermal systems, as well as wireless connectivity and management services. The company's Honeywell Building Technologies segment offers software applications for building control and optimization; sensors, switches, control systems, and instruments for energy management; access control; video surveillance; fire products; and installation, maintenance, and upgrades of systems. Its Performance Materials and Technologies segment offers automation control, instrumentation, and software and related services; catalysts and adsorbents, equipment, and consulting; and materials to manufacture end products, such as bullet-resistant armor, nylon, computer chips, and pharmaceutical packaging, as well as provides reduced and low global-warming-potential materials based on hydrofluoro-olefin technology. The company's Safety and Productivity Solutions segment provides personal protection equipment, apparel, gear, and footwear; gas detection technology; cloud-based notification and emergency messaging; mobile devices and software; supply chain and warehouse automation equipment, and software solutions; custom-engineered sensors, switches, and controls; and data and asset management productivity software solutions. The company was founded in 1906 and is headquartered in Charlotte, North Carolina.

At a Glance

Live Snapshot
Market Cap$141.47B
EPS7.4000
P/E Ratio30.17
Earnings Date07/23/2026
Honeywell International Inc.

Honeywell International Inc. Fair Value Envelope

HON ยท NASDAQ

Our analysis suggests that HON has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $223.26, this represents a potential HIDDEN relative to our calculated worth for Honeywell International Inc..

Intrinsic Value
Current Price: $223.26

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$184.9B
+ Cash & Equivalents$12.5B
Firm Value$197.4B
- Debt$34.6B
Equity Value$162.8B
/ Shares Outstanding634,887,208B
DCF Value$256
UNDERVALUED BY 15%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$7.0B
$7.6B
$8.3B
$9.1B
$10.0B
$10.9B
$11.9B
$13.0B
$14.2B
$15.6B
Maintenance CapEx
-$215.6M
-$235.7M
-$257.7M
-$281.7M
-$308.0M
-$336.7M
-$368.1M
-$402.4M
-$439.9M
-$481.0M
Owner Earnings
$6.8B
$7.4B
$8.1B
$8.8B
$9.7B
$10.6B
$11.5B
$12.6B
$13.8B
$15.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$6.3B
$6.3B
$6.4B
$6.5B
$6.6B
$6.7B
$6.7B
$6.8B
$6.9B
$7.0B
Terminal Value represents 64.2% of Enterprise Value