investorscraft@gmail.com

Intrinsic Value of Honeywell International Inc. (HON)

Previous Close$240.40
Intrinsic Value
Upside potential
Previous Close
$240.40

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. operates as a diversified technology and manufacturing leader, serving industries such as aerospace, building technologies, performance materials, and safety solutions. The company generates revenue through a mix of product sales, long-term service contracts, and licensing, with a strong emphasis on high-margin industrial automation and software solutions. Its aerospace segment, a key revenue driver, supplies critical components to commercial and defense aviation, benefiting from long-term contracts and recurring aftermarket services. Honeywell’s building technologies division leverages IoT-enabled systems for energy efficiency and smart infrastructure, positioning it as a leader in sustainable urban development. The company maintains a competitive edge through continuous R&D investment, yielding patented innovations that reinforce its market dominance in niche industrial applications. With a global footprint and diversified end markets, Honeywell mitigates cyclical risks while capitalizing on secular trends like automation, sustainability, and safety compliance.

Revenue Profitability And Efficiency

Honeywell reported $38.5 billion in revenue for FY 2024, with net income of $5.7 billion, reflecting a robust 14.8% net margin. Diluted EPS stood at $8.71, supported by disciplined cost management and operational efficiency. Operating cash flow of $6.1 billion underscores strong cash conversion, while capital expenditures of $1.2 billion indicate sustained investment in high-return projects. The company’s ability to maintain profitability amid macroeconomic volatility highlights its pricing power and lean operations.

Earnings Power And Capital Efficiency

Honeywell’s earnings power is evident in its consistent free cash flow generation, with $4.9 billion in post-capital-expenditure cash flow for FY 2024. The company allocates capital efficiently, balancing reinvestment in growth initiatives (e.g., quantum computing and sustainable technologies) with shareholder returns. Its ROIC remains industry-leading, driven by high-margin software and service offerings, which account for a growing share of total revenue.

Balance Sheet And Financial Health

The company maintains a solid liquidity position, with $10.6 billion in cash and equivalents against $32.2 billion in total debt. Honeywell’s leverage ratio is manageable, supported by predictable cash flows and a diversified revenue base. Its investment-grade credit rating provides flexibility for strategic M&A and R&D funding, while disciplined working capital management ensures operational resilience.

Growth Trends And Dividend Policy

Honeywell’s growth is underpinned by secular demand for automation, decarbonization, and aerospace innovation. Organic revenue growth aligns with mid-single-digit projections, supplemented by bolt-on acquisitions. The company has a track record of dividend consistency, with a $4.46 annual payout per share in FY 2024, yielding ~2.1%. Share repurchases further enhance total shareholder returns, reflecting confidence in long-term cash flow generation.

Valuation And Market Expectations

Trading at a forward P/E of ~20x, Honeywell’s valuation reflects its premium positioning as a diversified industrial leader. Market expectations are anchored to its ability to sustain mid-single-digit organic growth and expand margins in high-growth segments like advanced materials and digital solutions. The stock’s performance is closely tied to aerospace recovery and energy transition trends.

Strategic Advantages And Outlook

Honeywell’s strategic advantages include its technological moat in aerospace and automation, global scale, and cross-segment synergies. Near-term headwinds like supply chain disruptions are offset by long-term tailwinds in sustainability and defense spending. Management’s focus on software-driven industrial solutions positions the company to outperform peers in an increasingly digital and regulated operating environment.

Sources

Honeywell 2024 10-K, 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