investorscraft@gmail.com

Intrinsic ValueHoneywell International Inc. (ALD.DE)

Previous Close191.50
Intrinsic Value
Upside potential
Previous Close
191.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Honeywell International Inc. is a diversified technology and manufacturing conglomerate operating across four key segments: Aerospace, Honeywell Building Technologies, Performance Materials and Technologies, and Safety and Productivity Solutions. The company generates revenue through a mix of hardware sales, software solutions, and service offerings, catering to industries such as aviation, construction, energy, and industrial safety. Its Aerospace segment is a leader in avionics and propulsion systems, serving both commercial and defense markets, while its Building Technologies division provides integrated solutions for smart infrastructure. The Performance Materials segment focuses on high-value chemicals and automation technologies, and the Safety segment delivers critical equipment for industrial and workforce protection. Honeywell maintains a strong competitive position through its technological expertise, diversified portfolio, and global footprint, allowing it to mitigate sector-specific risks. The company’s focus on innovation, particularly in sustainability and automation, reinforces its market leadership and long-term growth potential.

Revenue Profitability And Efficiency

Honeywell reported revenue of EUR 38.5 billion for the fiscal year, with net income of EUR 5.7 billion, reflecting a robust margin profile. The company’s operating cash flow stood at EUR 6.1 billion, supported by disciplined cost management and efficient working capital practices. Capital expenditures were EUR 1.16 billion, indicating a balanced approach to reinvestment and free cash flow generation.

Earnings Power And Capital Efficiency

Diluted EPS of EUR 8.71 underscores Honeywell’s earnings strength, driven by high-margin segments like Aerospace and Performance Materials. The company’s capital efficiency is evident in its ability to generate substantial cash flows relative to its debt levels, with a focus on optimizing returns across its diversified business lines.

Balance Sheet And Financial Health

Honeywell maintains a solid balance sheet with EUR 10.6 billion in cash and equivalents, against total debt of EUR 32.2 billion. The company’s leverage is manageable given its strong cash flow generation and diversified revenue streams, ensuring financial flexibility for strategic investments and shareholder returns.

Growth Trends And Dividend Policy

Honeywell has demonstrated consistent growth across its segments, supported by innovation and global demand for its technologies. The company pays a dividend of EUR 4.20 per share, reflecting a commitment to returning capital to shareholders while maintaining room for reinvestment in high-growth areas.

Valuation And Market Expectations

With a market capitalization of EUR 126 billion and a beta of 1.06, Honeywell is valued as a stable industrial conglomerate with moderate market sensitivity. Investors likely price in steady growth, given its diversified exposure and technological leadership.

Strategic Advantages And Outlook

Honeywell’s strategic advantages lie in its diversified portfolio, innovation-driven growth, and strong market positions across key industries. The company is well-positioned to capitalize on trends like automation, sustainability, and digital transformation, supporting a positive long-term outlook.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount