HONEYWELL INTERNATIONAL INC (HON)
Aircraft Engines & Engine Parts · Industrials · $145.4B
Intrinsic Value (Consensus)
$210.54
Current Price
$229.49
Margin of Safety
-8.3%
8.3% Above Intrinsic Value
Value: $211
Price: $229
Valuation Model Estimates
Current Price: $229.49
DCF (Discounted Cash Flow)
$401.24
Graham Number
$60.28
Earnings Power Value
$71.46
Relative Value (P/E)
$147.20
Dividend Discount Model
$372.50
Consensus Value
$210.54
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
71
Profitability
25/25
Strength
12/25
Valuation
12/25
Growth
22/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 209% (above 200% is risky)
Strong profitability — ROE of 34% (above 20% is excellent)
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $7.36
- EPS (Forward)
- $8.83
- Book Value
- $21.94
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 34.0%
- Debt/Equity
- 209%
- Revenue Growth
- 296.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance