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)
$109.84
Method range
$31.26 – $252.92
median $180.83
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 | $109.84 | -48.66% |
| Exit multiple | $251.81 | +17.69% |
| Analyst target | $252.92 | +18.20% |
| Graham number | $31.26 | -85.39% |
- Forward DCF$109.84
- Exit multiple$251.81
- Analyst target$252.92
- Graham number$31.26
Stock price
$213.97
EPS (TTM)
$7.06
5Y EPS CAGR
1.8%
Fair value @ hist. growth
$109.84
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
10.6%
per year over your projection horizon
Margin of safety -94.8% vs hist-growth DCF
Historical 5Y CAGR
1.8%
Your model implies
10.6%
Next-year analyst consensus
48.9%
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% |
|---|---|---|---|---|---|
| 6.8% | 7.2% | 6.3% | 5.3% | 4.2% | 3.0% |
| 7.8% | 9.7% | 8.9% | 8.1% | 7.2% | 6.2% |
| 8.8% | 11.9% | 11.3% | 10.6% | 9.9% | 9.0% |
| 9.8% | 14.0% | 13.4% | 12.9% | 12.2% | 11.5% |
| 10.8% | 16.0% | 15.5% | 15.0% | 14.4% | 13.8% |
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
0.24
Low vs growth
Net debt
$22.1B
Total debt − cash
Beta
0.84
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