Honeywell International Inc.
Bear Case (25th pct.)
-66.4% vs price
Base Case (Median)
-41.7% vs price
Bull Case (75th pct.)
-39.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $84.63 | -61.6% | High (40%) |
| PE Comparable | $136.49 | -38.0% | Medium (25%) |
| Growth Trajectory DCF | $63.41 | -71.2% | Medium (20%) |
| Graham Number | $61.95 | -71.9% | High (80%) |
| EV/EBITDA | $128.45 | -41.7% | Medium (20%) |
| EV/FCF | $130.64 | -40.7% | Medium (20%) |
| Earnings Power Value | $134.94 | -38.7% | High (70%) |
Based on 7 out of 8 methods, HON appears overvalued at the current price of $220.31. The base case fair value of $128.45 implies 41.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.