Honeywell International Inc. Common Stock Ex Distribution When Issued
Bear Case (25th pct.)
3.3% vs price
Base Case (Median)
6.4% vs price
Bull Case (75th pct.)
12.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $642.01 | 150.8% | High (40%) |
| PE Comparable | $275.94 | 7.8% | Medium (25%) |
| Graham Number | $117.58 | -54.1% | High (80%) |
| EV/EBITDA | $269.01 | 5.1% | Medium (20%) |
| EV/FCF | $263.10 | 2.8% | Medium (20%) |
| Earnings Power Value | $292.22 | 14.1% | High (70%) |
Based on 6 out of 8 methods, HONIV appears undervalued at the current price of $256.01. The base case fair value of $272.47 implies 6.4% 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.