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 Honeywell International Inc. fair value $199–$224

HON
By StockMarketAgent.AI team· supervised by
分析日: 2026-05-09次回更新: 2026-08-09Methodology v2.4Archetype: Mature dividendNASDAQ · Industrials
View archive
株価
$213.12
▼ -14.16 (-6.64%)
公正価値
$199
$199–$224
評価
ホールド
confidence 88/100
上昇余地
-6.6%
upside to fair value
安全余裕率
$169.12
buy below · 15%
時価総額
$135.0B
P/E fwd 18.6
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • 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
FV $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 ベアケース

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.

このテーゼが崩れる経路

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
監視すべき早期警戒シグナル
指標現在トリガーしきい値
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 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3T−4CAGR
期間2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
売上高$34.39B$35.47B$33.01B$34.72B$37.44B+2.1%
売上総利益$12.33B$13.12B$12.37B$13.36B$13.83B+2.9%
営業利益$6.20B$6.43B$6.11B$6.67B$6.57B+1.4%
純利益$5.54B$4.97B$5.66B$5.71B$4.73B-3.9%
EPS (希薄化後)$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%
研究開発$1.33B$1.48B$1.38B$1.45B$1.81B+8.0%
販管費$4.80B$5.21B$4.89B$5.24B$5.45B+3.2%

品質スコア

OCF / 純利益
1.36×
>1 は利益の質が高いことを示す
会計品質ゲート
Fail
セクター調整後ゲート
ROIC
10.9%
投下資本利益率
セクション 3

Numbers analysis

資本配分

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

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

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

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
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
Same sector: Industrials