DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Honeywell International Inc. (HON)

Industrials | Industrial - Machinery

Today's Price

$218.33

Today's Fair Value

$106.76 -51.1%

Margin of Safety

-104.51%

Projected Value (5Y)

$171.94 -21.25%

Dividends Paid (5Y)

$27.36

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -0.08% | CAGR (5y): 2.89%

Diluted Shares Growth Rate

Regression: -2.13% | CAGR (5y): -2%

Dividend Growth Rate

Regression: 14.82% | CAGR (5y): 2.62%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.54x)

Discount Rate