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
분석일: 2026-05-09다음 업데이트: 2026-08-09Methodology v2.4Archetype: Mature dividendNASDAQ · Industrials
View archive
주가
$213.12
▼ -14.16 (-6.64%)
공정 가치
$199
$199–$224
등급
보유
confidence 88/100
상승 여력
-6.6%
upside to fair value
안전 마진
$169.12
buy below · 15%
시가총액
$135.0B
P/E fwd 18.6
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • 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 베어 케이스

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.

이 논제가 무너지는 경로

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
모니터링할 조기 경보 신호
지표현재트리거 임계값
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 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3T−4CAGR
기간2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
매출$34.39B$35.47B$33.01B$34.72B$37.44B+2.1%
매출총이익$12.33B$13.12B$12.37B$13.36B$13.83B+2.9%
영업이익$6.20B$6.43B$6.11B$6.67B$6.57B+1.4%
순이익$5.54B$4.97B$5.66B$5.71B$4.73B-3.9%
EPS (희석)$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%
판관비$4.80B$5.21B$4.89B$5.24B$5.45B+3.2%

품질 점수

OCF / 순이익
1.36×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Fail
섹터 조정 게이트
ROIC
10.9%
투하자본수익률
섹션 3

Numbers analysis

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

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

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
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