Honeywell International Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
4.7% vs price
Base Case (Median)
5.5% vs price
Bull Case (75th pct.)
160.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $756.89 | 208.0% | High (40%) |
| PE Comparable | $523.05 | 112.8% | Medium (25%) |
| Growth Trajectory DCF | $892.81 | 263.3% | Medium (20%) |
| Graham Number | $171.44 | -30.2% | High (80%) |
| EV/EBITDA | $256.90 | 4.5% | Medium (20%) |
| EV/FCF | $257.84 | 4.9% | Medium (20%) |
| Earnings Power Value | $259.23 | 5.5% | High (70%) |
Based on 7 out of 8 methods, HON appears undervalued at the current price of $245.75. The base case fair value of $259.23 implies 5.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.