IndustrialsConglomeratesUnited States

HON.US · Honeywell International Inc.

NMS · US · USD

Latest price213.17美元

30D-9.1%

Vs. base value+108%

Research summary

HON.US latest organized financial period shows revenue year-over-year comparison is not complete and net income up 226% year over year. Current price is about 213.17美元, while the model base case is about 102.76美元; the price is 108% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

80 records

Revenue-

Net income47.29亿美元

Free cash flow54.22亿美元

Operating cash flow64.08亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:52

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price213.17美元

Base value102.76美元

Vs. base+108%

Price date2026/04/23

101.51美元102.76美元103.47美元

+107%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

128.87美元141.16美元151.55美元

+51.01%

141.16美元Current price is 51% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 141.16美元
Current price: 213.17美元
Estimated shares: 642,527,174
Discount rate: 9%
Bear value: 128.87美元
Base value: 141.16美元
Bull value: 151.55美元
基准 FCF/股：8.44
基准增长：2.7%
WACC：9.0%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

87.23美元89.73美元91.16美元

+138%

89.73美元Current price is 137.6% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 89.73美元
Current price: 213.17美元
Estimated shares: 642,527,174
Discount rate: 9%
Bear value: 87.23美元
Base value: 89.73美元
Bull value: 91.16美元
近 3 年净利润均值近似所有者收益
基准增长：0.8%
WACC：9.0%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

8.1%当前价格隐含未来 FCF 年化增长约 8.1%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 8.1%
Current price: 213.17美元
Estimated shares: 642,527,174
Discount rate: 9%
基准 FCF/股：8.44
WACC：9.0%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

115.78美元115.78美元115.78美元

+84.12%

115.78美元Current price is 84.1% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 115.78美元
Current price: 213.17美元
Estimated shares: 642,527,174
Discount rate: 9%
Base value: 115.78美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.0%

Updated: 2026/04/25 07:52

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 80

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	-	47.29亿美元	54.22亿美元	7.36
2025/03/30	Annual	-	14.49亿美元	-	2.22
2024/12/30	Annual	-	57.05亿美元	49.33亿美元	8.71
2023/12/30	Annual	-	56.58亿美元	43.01亿美元	8.47
2022/12/30	Annual	-	49.66亿美元	45.08亿美元	7.27

Related stocks

View all

CSX.USCSX CorporationUS

FAST.USFastenal CompanyUS

CTAS.USCintas CorporationUS

CPRT.USCopart, Inc.US

AXON.USAxon Enterprise, Inc.US

Ad placement