Honeywell International
- Price
- 243.15 USD
- Fair value
- 74.82 USD
- Discount to fair value
- −225%
- Mkt cap
- 154.07B
- P/E
- 32.6×
- P/B
- 11.08×
- EV
- 177.15B
- Div yield
- 1.93%
- ROE
- 34.0%
- Net margin
- 12.6%
Current price243.15USD
Fair value (est., median)74.82USD
UndervaluedFair valueOvervalued
+225.0% above fair valueWould need to fall ~69.2% to reach fair value.
Median ofDCF 85.44DDM 71.67Graham 63.23Residual Income 95.09Earnings Power 74.82
Health Check
40.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (34%).
Risks
- Trades 225% above estimated fair value.
- Stretched balance sheet / elevated debt.
- Expensive on book (P/B 11.1×).
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 34.39B | 35.47B | 33.01B | 34.72B | 37.44B |
| Net Income | 5.54B | 4.97B | 5.66B | 5.71B | 4.73B |
| Net Margin | 16.1% | 14.0% | 17.1% | 16.4% | 12.6% |
| Operating Cash Flow | 6.04B | 5.27B | 5.34B | 6.10B | 6.41B |
| OCF Margin | 17.6% | 14.9% | 16.2% | 17.6% | 17.1% |
| Capital Expenditure | 895.00M | 766.00M | 741.00M | 871.00M | 986.00M |
| Free Cash Flow | 5.14B | 4.51B | 4.60B | 5.23B | 5.42B |
| FCF Margin | 15.0% | 12.7% | 13.9% | 15.1% | 14.5% |
| FCF Conversion | 92.8% | 90.8% | 81.3% | 91.6% | 114.7% |
| EPS (Diluted) | 8.75/sh | 7.84/sh | 8.93/sh | 9.00/sh | 7.46/sh |
| Dividend / Share | 4.14/sh | 4.29/sh | 4.51/sh | 4.58/sh | 4.70/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.93%
Dividend / share4.70 USD
If you invest
USD
Shares (≈)41
Est. annual income192.56 USD
At this rate, dividends alone return your capital in ~51.8 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 1.19 | 1.19 | — | — | 2.38 | 0.9% |
| 2025 | 1.07 | 1.07 | 1.07 | 1.19 | 4.70 | 1.5% |
| 2024 | 1.02 | 1.02 | 1.02 | 1.07 | 4.58 | 1.5% |
| 2023 | — | — | — | — | 4.51 | 1.6% |
| 2022 | — | — | — | — | 4.29 | 1.5% |
Corporate actions
SReverse Split
0.5×2026-06-29
DCash Dividend
1.19 USD /sh2026-05-15
DCash Dividend
1.19 USD /sh2026-02-27
DCash Dividend
1.19 USD /sh2025-11-14
SStock Split
1.061×2025-10-30
DCash Dividend
1.07 USD /sh2025-08-15
DCash Dividend
1.07 USD /sh2025-05-16
DCash Dividend
1.07 USD /sh2025-02-28
DCash Dividend
1.07 USD /sh2024-11-15
DCash Dividend
1.02 USD /sh2024-08-16
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
85.44 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
71.67 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
63.23 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
95.09 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
74.82 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)74.82 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.75%
- CAPM cost of equity
- 10.82%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Honeywell International regularly?
Starting year
- Invested
- 1K/yr · 65K total(1962 → today · 65 yrs)
- your value today is
- 1.9M USD
- Total return
- +2802.2%(+856.9% Dividends · +1945.4% Capital gain)
- Annualised (IRR)
- +9.1%
Invested65KUSD
Dividends557KUSD
Capital gain1.3MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.