Discounted Cash Flow
Honeywell International Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $39.3b | $4.8b | $4.4b | 12.2% | $6.29 |
| 2017 | $40.5b (3.1%) | $1.7b (-65.6%) | $4.9b (12.1%) | 4.1% (-66.6%) | $2.17 (-65.5%) |
| 2018 | $41.8b (3.1%) | $6.8b (308.8%) | $5.6b (13.6%) | 16.2% (296.4%) | $9.10 (319.4%) |
| 2019 | $36.7b (-12.2%) | $6.1b (-9.2%) | $6.1b (8.1%) | 16.7% (3.4%) | $8.52 (-6.4%) |
| 2020 | $32.6b (-11.1%) | $4.8b (-22.2%) | $5.3b (-12.3%) | 14.6% (-12.5%) | $6.79 (-20.3%) |
| 2021 | $34.4b (5.4%) | $5.5b (16.0%) | $3.7b (-31.0%) | 16.1% (10.0%) | $8.01 (18.0%) |
| 2022 | $35.5b (3.1%) | $5.0b (-10.4%) | $4.5b (23.0%) | 14.0% (-13.1%) | $7.33 (-8.5%) |
| 2023 | $36.7b (3.4%) | $5.7b (13.9%) | $3.7b (-17.5%) | 15.4% (10.2%) | $8.53 (16.4%) |
| 2024 | $38.5b (5.0%) | $5.7b (0.8%) | $4.2b (14.1%) | 14.8% (-4.0%) | $8.76 (2.7%) |
| 2025 | $37.4b (-2.7%) | $4.7b (-17.1%) | $5.1b (20.0%) | 12.6% (-14.8%) | $7.40 (-15.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.