US · HON
Honeywell International Inc.
- Sector
- Industrials · Conglomerates
- Headquarters
- Charlotte, NC 28202
- Website
- honeywell.com
Price · as of 2025-12-31
$212.50
Market cap 154.65B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $183.42 | -13.68% |
| Intrinsic Value(DCF) | $109.81 | -48.32% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $43.85 | -79.37% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $40.03 | $43.68 | $4.97 | $0.00 | $53.94 |
| 2012 | $50.64 | $55.35 | $14.66 | $0.00 | $41.85 |
| 2013 | $66.90 | $76.08 | $12.56 | $4.76 | $57.75 |
| 2014 | $72.35 | $84.67 | $11.93 | $4.35 | $60.48 |
| 2015 | $79.65 | $80.18 | $18.59 | $0.43 | $23.98 |
| 2016 | $95.33 | $103.56 | $20.11 | $0.00 | $63.19 |
| 2017 | $118.04 | $104.15 | $21.12 | $0.00 | $23.89 |
| 2018 | $123.61 | $116.61 | $27.69 | $3.20 | $101.90 |
| 2019 | $136.49 | $129.16 | $24.85 | $0.00 | $0.00 |
| 2020 | $182.37 | $145.32 | $20.26 | $0.00 | $0.00 |
| 2021 | $157.84 | $142.24 | $22.48 | $0.00 | $106.43 |
| 2022 | $170.88 | $146.35 | $22.68 | $0.00 | $82.08 |
| 2023 | $181.39 | $163.39 | $28.29 | $0.00 | $97.14 |
| 2024 | $197.94 | $184.82 | $28.77 | $0.00 | $113.18 |
| 2025 | $248.04 | $183.42 | $17.87 | $0.00 | $43.85 |
AI valuation
Our deep-learning model estimates Honeywell International Inc.'s (HON) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $183.42
- Current price
- $212.50
- AI upside
- -13.68%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$109.81
-48.32% upside
Graham-Dodd
—
— upside
Graham Formula
$43.85
-79.37% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HON | Honeywell International I… | $212.50 | 154.65B | -14% | -48% | — | -79% | 32.78 | 10.27 | 4.23 | 20.76 | — | -12.81 | 36.93% | 17.66% | 13.73% | 28.39% | 14.09% | 6.48% | 2.24 | 4.92 | 1.32 | 0.88 | 2.55 | -827.00% | -274.00% | 932.00% | 3.40% | 0.27 | 14.01% | 1.88% | 61.60% | 4.28% | 27.25 | 33.40 | 4.81 | 2.54 |
| ADP | Automatic Data Processing… | $214.36 | 86.7B | +1% | -23% | — | -31% | 29.19 | 19.25 | 5.79 | 19.28 | 301.88 | 90.81 | 50.84% | 26.32% | 19.84% | 76.00% | 67.27% | 7.57% | 1.46 | 11.87 | 1.05 | 0.28 | 0.92 | 967.00% | 707.00% | 3274.00% | 4.01% | 0.12 | 77.19% | 2.01% | 58.80% | 3.09% | 22.23 | 25.22 | 5.85 | 2.94 |
| DE | Deere & Company | $629.71 | 170.7B | -40% | -68% | -88% | — | 26.30 | 5.10 | 2.96 | 16.00 | — | 6.48 | 36.48% | 18.84% | 11.25% | 20.61% | 8.40% | 4.71% | 2.46 | 2.65 | 2.31 | 2.06 | 4.78 | -2779.00% | -1159.00% | -2705.00% | 2.44% | 0.23 | 4.04% | 1.30% | 34.20% | 4.04% | 22.16 | 57.71 | 4.17 | 2.94 |
| ETN | Eaton Corporation plc | $375.92 | 146.01B | -37% | -46% | — | -49% | 35.82 | 7.54 | 5.34 | 26.38 | 354.48 | -104.80 | 37.59% | 19.05% | 14.90% | 21.58% | 15.49% | 10.27% | 0.57 | 19.81 | 1.32 | 0.66 | 1.77 | 1011.00% | 1033.00% | 2708.00% | 3.05% | 0.48 | 15.97% | 1.11% | 39.80% | 2.38% | 30.00 | 35.08 | 5.72 | 5.21 |
| GD | General Dynamics Corporat… | $357.05 | 96.54B | -14% | -59% | -98% | -22% | 23.39 | 3.84 | 1.87 | 17.37 | 174.18 | 30.41 | 15.13% | 10.19% | 8.01% | 17.66% | 13.78% | 7.44% | 0.38 | 17.06 | 1.44 | 0.78 | 1.22 | 1343.00% | 1013.00% | 2387.00% | 4.02% | 0.30 | 12.35% | 1.62% | 37.80% | 3.81% | 19.77 | 26.75 | 2.02 | 4.33 |
| LMT | Lockheed Martin Corporati… | $658.08 | 152.28B | -20% | -56% | — | -55% | 31.14 | 23.25 | 2.08 | 22.42 | — | -24.11 | 10.15% | 10.30% | 6.68% | 76.87% | 27.05% | 8.69% | 3.23 | 6.92 | 1.09 | 0.90 | 2.27 | -368.00% | 565.00% | 3066.00% | 4.42% | 0.37 | 28.53% | 2.00% | 62.40% | 4.06% | 22.48 | 25.16 | 2.32 | 3.81 |
| MMM | 3M Company | $165.32 | 87.07B | -34% | -59% | -96% | -64% | 26.42 | 18.35 | 3.46 | 15.94 | — | -30.59 | 39.55% | 18.29% | 13.03% | 76.43% | 32.37% | 8.41% | 2.75 | 6.34 | 1.71 | 0.99 | 1.32 | -2053.00% | 152.00% | 11881.00% | 1.62% | 0.24 | 13.00% | 1.36% | 36.00% | 7.36% | 20.44 | 66.81 | 3.74 | 4.26 |
| NOC | Northrop Grumman Corporat… | $724.38 | 102.81B | -21% | -53% | -99% | -59% | 26.35 | 6.61 | 2.63 | 17.43 | 1009.27 | -113.50 | 19.81% | 10.20% | 9.97% | 26.17% | 11.19% | 8.30% | 1.18 | 6.44 | 1.09 | 0.95 | 2.13 | 261.00% | 224.00% | 2617.00% | 3.00% | 0.34 | 10.47% | 1.17% | 30.90% | 3.10% | 29.33 | 37.96 | 2.99 | 3.48 |
| PH | Parker-Hannifin Corporati… | $1,009.18 | 127.38B | -47% | -68% | -94% | -79% | 27.38 | 7.07 | 4.87 | 19.52 | 113.25 | -22.05 | 36.85% | 20.45% | 17.79% | 27.43% | 15.35% | 12.02% | 0.70 | 9.93 | 1.19 | 0.66 | 1.69 | 2418.00% | -40.00% | 1196.00% | 3.45% | 0.65 | 14.69% | 0.89% | 24.40% | 4.14% | 26.08 | 31.69 | 5.33 | 5.88 |
| TT | Trane Technologies plc | $462.32 | 102.51B | -31% | -50% | -96% | -57% | 35.27 | 12.12 | 4.89 | 25.68 | 227.82 | -95.38 | 36.16% | 18.61% | 13.69% | 36.81% | 28.24% | 14.22% | 0.54 | 17.44 | 1.25 | 0.80 | 0.68 | 1548.00% | 748.00% | 132.00% | 2.70% | 0.51 | 24.77% | 0.80% | 28.30% | 3.13% | 26.99 | 38.09 | 5.02 | 7.25 |
| UNP | Union Pacific Corporation | $264.98 | 157.24B | -15% | -46% | -96% | -59% | 22.16 | 8.57 | 6.45 | 14.56 | 279.27 | 8.93 | 59.38% | 40.14% | 29.12% | 40.38% | 15.79% | 10.39% | 1.72 | 7.52 | 0.91 | 0.68 | 2.36 | 794.00% | 107.00% | -670.00% | 3.48% | 1.85 | 11.33% | 2.05% | 45.30% | 4.31% | 19.16 | 34.27 | 7.69 | 4.06 |
About Honeywell International Inc.
Honeywell International Inc. operates as a diversified technology and manufacturing company worldwide. Its Aerospace segment offers auxiliary power units, propulsion engines, integrated avionics, environmental control and electric power systems, engine controls, flight safety, communications, navigation hardware, data and software applications, radar and surveillance systems, aircraft lighting, advanced systems and instruments, satellite and space components, and aircraft wheels and brakes; spare parts; repair, overhaul, and maintenance services; thermal systems, as well as wireless connectivity and management services. The company's Honeywell Building Technologies segment offers software applications for building control and optimization; sensors, switches, control systems, and instruments for energy management; access control; video surveillance; fire products; and installation, maintenance, and upgrades of systems. Its Performance Materials and Technologies segment offers automation control, instrumentation, and software and related services; catalysts and adsorbents, equipment, and consulting; and materials to manufacture end products, such as bullet-resistant armor, nylon, computer chips, and pharmaceutical packaging, as well as provides reduced and low global-warming-potential materials based on hydrofluoro-olefin technology. The company's Safety and Productivity Solutions segment provides personal protection equipment, apparel, gear, and footwear; gas detection technology; cloud-based notification and emergency messaging; mobile devices and software; supply chain and warehouse automation equipment, and software solutions; custom-engineered sensors, switches, and controls; and data and asset management productivity software solutions. The company was founded in 1906 and is headquartered in Charlotte, North Carolina.
- CEO
- Vimal Kapur
- Employees
- 102K
- Beta
- 0.93
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($109.81 ÷ $212.50) − 1 = -48.32% (DCF, example).