investorscraft@gmail.com

Intrinsic ValueHoneywell International Inc. (HON.L)

Previous Close£159.07
Intrinsic Value
Upside potential
Previous Close
£159.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 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 serves a broad range of industries, including aviation, construction, energy, and logistics, leveraging its expertise in automation, safety systems, and advanced materials. Honeywell’s revenue model is anchored in high-margin recurring services, such as maintenance, software subscriptions, and aftermarket parts, alongside hardware sales. Its Aerospace segment, a critical driver, benefits from long-term contracts with commercial and defense customers, while its Building Technologies division capitalizes on the growing demand for smart infrastructure. The company maintains a strong competitive position through continuous R&D investment, proprietary technologies, and a global distribution network. Its diversified portfolio mitigates cyclical risks, and its focus on sustainability—such as low-global-warming materials—aligns with regulatory and market trends. Honeywell’s market leadership in niche areas like industrial automation and safety equipment further solidifies its standing as a resilient industrial player.

Revenue Profitability And Efficiency

In FY 2021, Honeywell reported revenue of $34.39 billion and net income of $5.61 billion, reflecting a robust operating margin. The company’s diluted EPS stood at $7.97, supported by disciplined cost management and high-margin service offerings. Operating cash flow was strong at $6.04 billion, though capital expenditures of $895 million indicate ongoing investments in growth initiatives. The balance between profitability and reinvestment underscores Honeywell’s efficient capital allocation.

Earnings Power And Capital Efficiency

Honeywell’s earnings power is evident in its diversified revenue streams and ability to generate consistent cash flow. The company’s capital efficiency is highlighted by its ability to fund dividends and debt obligations while maintaining a healthy cash position. With $10.96 billion in cash and equivalents, Honeywell has ample liquidity to navigate market fluctuations and pursue strategic acquisitions or share repurchases.

Balance Sheet And Financial Health

Honeywell’s balance sheet remains solid, with total debt of $19.6 billion offset by substantial cash reserves. The company’s leverage is manageable, given its strong cash flow generation and diversified revenue base. Its financial health is further reinforced by a disciplined approach to capital structure, ensuring flexibility for growth and shareholder returns.

Growth Trends And Dividend Policy

Honeywell’s growth is driven by secular trends in automation, safety, and sustainability, with its Performance Materials and Safety segments showing particular promise. The company has a history of returning capital to shareholders, with a dividend payout of $1.08 per share in FY 2021. Its dividend policy reflects a commitment to balanced capital deployment, prioritizing both growth and income for investors.

Valuation And Market Expectations

Honeywell’s valuation reflects its position as a high-quality industrial conglomerate with resilient earnings. The company’s beta of 1.09 suggests moderate sensitivity to market movements, aligning with its diversified business model. Investors likely price in steady growth, supported by Honeywell’s innovation pipeline and exposure to long-term infrastructure and technology trends.

Strategic Advantages And Outlook

Honeywell’s strategic advantages include its technological leadership, global scale, and diversified end markets. The company is well-positioned to benefit from trends like digital transformation and sustainability, with its software and automation solutions gaining traction. While macroeconomic headwinds may impact certain segments, Honeywell’s resilient portfolio and strong execution provide a stable outlook for continued performance.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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