HONEYWELL INTERNATIONAL INC (HON)
Aircraft Engines & Engine Parts · Industrials · $93.3B
Intrinsic Value (Consensus)
$210.54
Current Price
$147.20
Margin of Safety
+43%
43% Below Intrinsic Value
Value: $211
Price: $147
Valuation Model Estimates
Current Price: $147.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance