HONEYWELL INTERNATIONAL INC (HONIV)
Aircraft Engines & Engine Parts
Latest Price
$256.01
TTM P/E
11.74
Normalized P/E
22.53
Div Yield
2.30%
Book Value
58.44
P/B Ratio
4.38
Valuation metrics
adjust assumptions →EPS: $7.36
Book value / share: $21.89
Formula: √(22.5 × EPS × BVPS)
Graham Number
$60.20
76% downside
Norm. op. income: $7.2B (median of 6yr)
Tax rate: 21%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$55.17
78% downside
Base FCF: $4.9B (median of recent 5yr)
Growth: -5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$31.42
88% downside
EPS: $7.36
Target P/E: 23×
Formula: EPS × P/E
P/E Fair Value
$169.28
34% downside