Skip to content
StockMarketAgent
Direct answer
HON trades against a final fair-value range of $174.47-$223.71, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $174, high $224, with mid-point at $199.
Stock analysis

HON HON fair value $174–$224

HON
By StockMarketAgent.AI team· supervised by
विश्लेषित: 2026-05-09अगला अद्यतन: 2026-08-09Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
मूल्य
$213.12
▼ -14.16 (-6.64%)
उचित मूल्य
$199
$174–$224
रेटिंग
होल्ड
confidence 88/100
ऊपरी अंतर
-6.6%
upside to fair value
सुरक्षा मार्जिन
$169.12
MoS level · 15%
बाज़ार पूंजीकरण
$135.0B
P/E fwd 18.6
अंग्रेज़ी फ़ॉलबैकHI
अनुवाद होने तक अंग्रेज़ी स्रोत दिखा रहा है
इस रिपोर्ट का अभी अनुवाद नहीं हुआ है। अनुवाद कतार पकड़ने पर कुछ मिनट में रिफ़्रेश करें।

§1 कार्यकारी सारांश

  • Composite fair value $199 with high case $224.
  • Implied downside of 6.6% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature dividend.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$199
Margin of safety
-7.1%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$213.12Price
Low $174.47
Mid $198.96
High $223.71

HON trades against a final fair-value range of $174.47-$223.71, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High switching costs in commercial
    High switching costs in commercial aerospace and defense systems.
  • Embedded installed base in building
    Embedded installed base in building and industrial automation.
  • Cycle upside
    Aerospace aftermarket acceleration and energy transition capital expenditures drive high-margin organic growth.

§2 बेयर केस

A prolonged global macroeconomic slowdown heavily impacts the cyclical short-cycle businesses, compressing margins and testing the company's ability to maintain its aggressive dividend payout without issuing debt. Strict payout ratios limit internal reinvestment, triggering a structural de-rating to low double-digit P/EP/E ratioPrice-to-earnings ratio: current share price divided by trailing twelve-month earnings per share. The most-cited valuation multiple, but only meaningful in context of growth, quality, and capital structure. multiples.

इस थीसिस के टूटने के तरीक़े

Aerospace Cycle Reversal

· Low

A sudden contraction in commercial aviation aftermarket parts and OEM production rates severely compresses segment margins, crippling the primary growth engine.

FV impact
Declines toward $155 per share.
Trigger
12-24 months

Dividend Burden Squeeze

· Low

Structural inability to fund both the high 74% dividend payout and required capex forces debt issuance or a dividend cut, triggering massive de-rating.

FV impact
Declines toward $145 per share.
Trigger
24-36 months

Severe Margin Compression

· Medium

Prolonged raw material inflation and supply chain disruptions permanently impair gross margins across short-cycle industrial segments.

FV impact
Declines toward $168 per share.
Trigger
12-18 months
निगरानी हेतु शीघ्र चेतावनी संकेत
मेट्रिकवर्तमानट्रिगर सीमा
Operating margin compresses below 18%.MonitorDeterioration versus the report thesis
Free cash flow conversion drops below 90% of net income.MonitorDeterioration versus the report thesis
Dividend payout ratio exceeds 85% of FCF.MonitorDeterioration versus the report thesis
Commercial aerospace backlog suffers material cancellations.MonitorDeterioration versus the report thesis
Book-to-bill ratio falls below 1.0 for three consecutive quarters.MonitorDeterioration versus the report thesis

§3 वित्तीय इतिहास

आय विवरण — पिछले छह कालखंड
लाइन आइटमT−0T−1T−2T−3T−4CAGR
अवधि2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
राजस्व$34.39B$35.47B$33.01B$34.72B$37.44B+2.1%
सकल लाभ$12.33B$13.12B$12.37B$13.36B$13.83B+2.9%
परिचालन आय$6.20B$6.43B$6.11B$6.67B$6.57B+1.4%
शुद्ध आय$5.54B$4.97B$5.66B$5.71B$4.73B-3.9%
EPS (डाइल्यूटेड)$7.91$7.27$8.47$8.71$7.36-1.8%
EBITDA$8.80B$8.00B$7.94B$8.44B$8.21B-1.7%
R&D$1.33B$1.48B$1.38B$1.45B$1.81B+8.0%
SG&A$4.80B$5.21B$4.89B$5.24B$5.45B+3.2%

गुणवत्ता स्कोर

OCF / शुद्ध आय
1.36×
>1 उच्च आय गुणवत्ता दर्शाता है
लेखा गुणवत्ता गेट
Fail
सेक्टर-समायोजित गेट
ROIC
10.9%
निवेशित पूँजी पर प्रतिफल
खंड 3

Numbers analysis

नकद प्रवाह

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

पूँजी आवंटन

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

व्यक्तिगत सब्सक्राइबर — §4 आगे11 और खंड

पूरा विश्लेषण पढ़ें — 11 और खंड.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

हर कवर किए गए टिकर के लिए पूर्ण रिपोर्ट
रेटिंग संग्रह के 24 महीने
वॉचलिस्ट ब्रीफ़िंग और रेटिंग-परिवर्तन अलर्ट
किसी भी भाषा में PDF + DOCX निर्यात
मुफ़्त ट्रायल शुरू करें
कभी भी रद्द करें।
FAQ

HON — frequently asked questions

  1. Based on our latest analysis, HON screens modestly overvalued. The current price is $213 versus a composite fair-value midpoint of $199 (range $174–$224), which implies roughly 6.6% downside to the midpoint.
Related coverage

Names readers of HON also follow

Same archetype: mature-dividend