Honeywell International Inc. logo HON - Honeywell International Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 20
HOLD 10
SELL 0
STRONG
SELL
0
| PRICE TARGET: $263.00 DETAILS
HIGH: $293.00
LOW: $239.00
MEDIAN: $264.00
CONSENSUS: $263.00
UPSIDE: 20.96%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Mild
Trading 1.5% below fair value
Current Price $217.43
Bear Case $176.64 18.8% downside ($176.64 - $217.43) / $217.43 = -18.8% $14.72 × 12x P/E
Fair Value $220.80 1.5% upside ($220.80 - $217.43) / $217.43 = 1.5% $14.72 × 15x P/E
Bull Case $264.96 21.9% upside ($264.96 - $217.43) / $217.43 = 21.9% $14.72 × 18x P/E

Adjust Assumptions

15.0x
14.72$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 14.8x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $14.72, the base-case value is $220.80 per share. DDM cross-check: $69.22.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (30 analysts) $263.00
Analyst Range $239.00 – $293.00
Divergence from AlphaVal 16%

Warnings

Dividend-based valuation: $69.22 (below our primary estimate by 69%). Large gaps may signal the dividend doesn't reflect full earning power.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples