Valuation models
price $218.33 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused116.33 – 226.84158.4038% overvaluedDCF · Perpetuity growth · 10y132.91 – 250.21177.6223% overvaluedDCF · EBITDA exit · 5y255.11 – 284.27269.2919% undervaluedDCF · EBITDA exit · 10y247.54 – 302.28273.5720% undervaluedP/E · peers285.33 – 427.69311.3630% undervaluedP/E · own history137.68 – 159.03146.6849% overvaluedPEG—67.33224% overvaluedEV/EBITDA · peers195.22 – 452.11232.496% undervaluedEV/Revenue · peers148.29 – 556.01180.7921% overvaluedEarnings power value105.25 – 196.25141.2555% overvaluedDividend discount53.56 – 117.1073.04199% overvaluedWall St. consensus target—255.0014% belowCost of capital (WACC)—7.19%—
DCF · Perpetuity growth · 5y leads for dividend payer — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
158.40
Honeywell closed at $218.33 — overvalued by 38% vs model.
116.33the model's range226.84
DCF · Perpetuity growth · 5y leads for dividend payer — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
67.33 – 311.36
Wall St. target
255.00 14% below
Above model, 1y
31 of 31 days
How it is valued
Valued asDividend Payer
Low/slowing growth (~7% recent)Moderate margins (13% net margin)Strong dividend yieldHighly cyclical earningsHigh leverage (D/E 2.2x)Strong FCF yield (7.8%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.