Previous Close | $240.40 |
Intrinsic Value | $29.92 |
Upside potential | -88% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Honeywell 2024 10-K, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |