Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
128.87 USD141.16 USD151.55 USD
+48.45%
141.16 USDCurrent price is 48.4% above the base model value.
H
IndustrialsConglomeratesUnited States
HON.US · Honeywell International Inc.
NMS · US · USD
Latest price209.55 USD
30D+8.28%
Vs. base value+104%
Research summary
HON.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +226% YoY. Current price is about 210 USD, while the model base case is about 103 USD; the current price sits +104% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income5B USD
Free cash flow5B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price209.55 USD
Base value102.76 USD
Vs. base+104%
Price date2026/04/28
101.51 USD102.76 USD103.47 USD
+104%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
87.23 USD89.73 USD91.16 USD
+134%
89.73 USDCurrent price is 133.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth7.8%
Current price implies roughly 7.8% annualized FCF growth.
7.8%Current price implies roughly 7.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
115.78 USD115.78 USD115.78 USD
+80.99%
115.78 USDCurrent price is 81% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 5B USD | 5B USD | 7.36 |
| 2025/03/30 | Annual | - | 1B USD | - | 2.22 |
| 2024/12/30 | Annual | - | 6B USD | 5B USD | 8.71 |
| 2023/12/30 | Annual | - | 6B USD | 4B USD | 8.47 |
| 2022/12/30 | Annual | - | 5B USD | 5B USD | 7.27 |
Ad placement