Honeywell International Inc. (HON) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Honeywell International Inc. (HON) Bundle
Optimize your time and improve precision with our (HON) DCF Calculator! Equipped with actual Honeywell data and customizable assumptions, this tool enables you to forecast, analyze, and evaluate Honeywell International Inc. like a seasoned investor.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36,709.0 | 32,637.0 | 34,392.0 | 35,466.0 | 36,662.0 | 36,733.5 | 36,805.1 | 36,876.8 | 36,948.7 | 37,020.7 |
| Revenue Growth, % | 0 | -11.09 | 5.38 | 3.12 | 3.37 | 0.19494 | 0.19494 | 0.19494 | 0.19494 | 0.19494 |
| EBITDA | 8,592.0 | 7,373.0 | 8,801.0 | 7,997.0 | 8,730.0 | 8,665.2 | 8,682.1 | 8,699.0 | 8,716.0 | 8,733.0 |
| EBITDA, % | 23.41 | 22.59 | 25.59 | 22.55 | 23.81 | 23.59 | 23.59 | 23.59 | 23.59 | 23.59 |
| Depreciation | 1,088.0 | 1,002.0 | 1,223.0 | 1,204.0 | 1,176.0 | 1,189.6 | 1,191.9 | 1,194.3 | 1,196.6 | 1,198.9 |
| Depreciation, % | 2.96 | 3.07 | 3.56 | 3.39 | 3.21 | 3.24 | 3.24 | 3.24 | 3.24 | 3.24 |
| EBIT | 7,504.0 | 6,371.0 | 7,578.0 | 6,793.0 | 7,554.0 | 7,475.6 | 7,490.2 | 7,504.8 | 7,519.4 | 7,534.1 |
| EBIT, % | 20.44 | 19.52 | 22.03 | 19.15 | 20.6 | 20.35 | 20.35 | 20.35 | 20.35 | 20.35 |
| Total Cash | 10,416.0 | 15,220.0 | 11,523.0 | 10,110.0 | 8,095.0 | 11,688.6 | 11,711.4 | 11,734.2 | 11,757.1 | 11,780.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 7,493.0 | 6,827.0 | 6,830.0 | 7,440.0 | 7,530.0 | 7,545.5 | 7,560.2 | 7,574.9 | 7,589.7 | 7,604.5 |
| Account Receivables, % | 20.41 | 20.92 | 19.86 | 20.98 | 20.54 | 20.54 | 20.54 | 20.54 | 20.54 | 20.54 |
| Inventories | 4,421.0 | 4,489.0 | 5,138.0 | 5,538.0 | 6,178.0 | 5,378.0 | 5,388.5 | 5,399.0 | 5,409.5 | 5,420.1 |
| Inventories, % | 12.04 | 13.75 | 14.94 | 15.61 | 16.85 | 14.64 | 14.64 | 14.64 | 14.64 | 14.64 |
| Accounts Payable | 5,730.0 | 5,750.0 | 6,484.0 | 6,329.0 | 6,849.0 | 6,509.7 | 6,522.4 | 6,535.1 | 6,547.8 | 6,560.6 |
| Accounts Payable, % | 15.61 | 17.62 | 18.85 | 17.85 | 18.68 | 17.72 | 17.72 | 17.72 | 17.72 | 17.72 |
| Capital Expenditure | -839.0 | -906.0 | -895.0 | -766.0 | -1,039.0 | -929.9 | -931.7 | -933.6 | -935.4 | -937.2 |
| Capital Expenditure, % | -2.29 | -2.78 | -2.6 | -2.16 | -2.83 | -2.53 | -2.53 | -2.53 | -2.53 | -2.53 |
| Tax Rate, % | 20.97 | 20.97 | 20.97 | 20.97 | 20.97 | 20.97 | 20.97 | 20.97 | 20.97 | 20.97 |
| EBITAT | 6,098.3 | 5,064.4 | 5,804.7 | 5,288.3 | 5,970.2 | 5,894.4 | 5,905.9 | 5,917.4 | 5,928.9 | 5,940.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 163.3 | 5,778.4 | 6,214.7 | 4,561.3 | 5,897.2 | 6,599.3 | 6,153.6 | 6,165.6 | 6,177.6 | 6,189.6 |
| WACC, % | 8.59 | 8.58 | 8.56 | 8.57 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 24,661.7 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 6,406 | |||||||||
| Terminal Value | 126,198 | |||||||||
| Present Terminal Value | 83,633 | |||||||||
| Enterprise Value | 108,294 | |||||||||
| Net Debt | 13,611 | |||||||||
| Equity Value | 94,683 | |||||||||
| Diluted Shares Outstanding, MM | 668 | |||||||||
| Equity Value Per Share | 141.70 |
What You Will Get
- Real HON Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Honeywell’s future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as revenue growth, operating margin, and capital investments.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and various financial metrics in real-time.
- High-Precision Accuracy: Leverages Honeywell’s actual financial data for credible valuation results.
- Effortless Scenario Analysis: Easily explore different scenarios and evaluate their impacts side by side.
- Efficiency Booster: Streamlines the valuation process, removing the need for intricate model construction from the ground up.
How It Works
- Download: Obtain the pre-built Excel file featuring Honeywell International Inc.'s (HON) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time as changes are made.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for Honeywell International Inc. (HON)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to fit your financial analysis.
- Real-Time Valuation: Instantaneously observe changes in Honeywell’s valuation as you tweak inputs.
- Preloaded Data: Comes with Honeywell’s actual financial metrics for swift evaluations.
- Preferred by Experts: Widely utilized by analysts and investors for strategic decision-making.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Honeywell International Inc. (HON) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Honeywell International Inc. (HON).
- Consultants: Deliver professional valuation insights on Honeywell International Inc. (HON) to clients quickly and accurately.
- Business Owners: Understand how large companies like Honeywell International Inc. (HON) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Honeywell International Inc. (HON).
What the Template Contains
- Preloaded HON Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.