Fair value (multi-method)
Four independent methods triangulate what HON is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$202.02
Method range
$62.52 – $254.91
median $164.10
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $202.02 | -13.29% |
| Exit multiple | $126.19 | -45.84% |
| Analyst target | $254.91 | +9.41% |
| Graham number | $62.52 | -73.17% |
- Forward DCF$202.02
- Exit multiple$126.19
- Analyst target$254.91
- Graham number$62.52
Stock price
$232.99
EPS (TTM)
$14.12
5Y EPS CAGR
1.8%
Fair value @ hist. growth
$202.02
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
3.8%
per year over your projection horizon
Margin of safety -15.3% vs hist-growth DCF
Historical 5Y CAGR
1.8%
Your model implies
3.8%
Next-year analyst consensus
-24.9%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.3% | 0.8% | 0.1% | -0.7% | -1.5% | -2.5% |
| 8.3% | 2.9% | 2.3% | 1.7% | 1.0% | 0.2% |
| 9.3% | 4.8% | 4.3% | 3.8% | 3.2% | 2.5% |
| 10.3% | 6.6% | 6.2% | 5.7% | 5.2% | 4.6% |
| 11.3% | 8.3% | 7.9% | 7.5% | 7.1% | 6.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.12
Low vs growth
Net debt
$22.1B
Total debt − cash
Beta
0.93
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Honeywell International (HON) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks4.05% TTM
- Dividend Profile4.03% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History6 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.