DDM Analysis: HON

Valuation Snapshot

Stable Growth	$113.67 - $192.20	$147.95
Multi-Stage	$265.39 - $292.11	$278.49
Blended Fair Value	$213.22
Current Price	$210.50
Upside	1.29%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.51%	6.75%	4.49	4.42	4.21	4.06	4.01	3.78	3.51	3.28	2.96	2.67
YoY Growth	-	-	1.65%	5.00%	3.54%	1.31%	6.14%	7.48%	7.22%	10.65%	10.95%	14.30%
Dividend Yield	-	-	2.12%	2.19%	2.20%	2.09%	1.85%	2.82%	2.18%	2.37%	2.48%	2.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,129.00
(-) Cash Dividends Paid (M)	2,955.00
(=) Cash Retained (M)	3,174.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,225.80	766.13	459.68
Cash Retained (M)	3,174.00	3,174.00	3,174.00
(-) Cash Required (M)	-1,225.80	-766.13	-459.68
(=) Excess Retained (M)	1,948.20	2,407.88	2,714.33
(/) Shares Outstanding (M)	646.55	646.55	646.55
(=) Excess Retained per Share	3.01	3.72	4.20
LTM Dividend per Share	4.57	4.57	4.57
(+) Excess Retained per Share	3.01	3.72	4.20
(=) Adjusted Dividend	7.58	8.29	8.77
WACC / Discount Rate	5.76%	5.76%	5.76%
Growth Rate	-0.86%	0.14%	1.14%
Fair Value	$113.67	$147.95	$192.20
Upside / Downside	-46.00%	-29.71%	-8.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,129.00	6,137.82	6,146.65	6,155.50	6,164.36	6,173.23	6,358.42
Payout Ratio	48.21%	56.57%	64.93%	73.29%	81.64%	90.00%	92.50%
Projected Dividends (M)	2,955.00	3,472.21	3,990.90	4,511.08	5,032.75	5,555.90	5,881.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.76%	5.76%	5.76%
Growth Rate	-0.86%	0.14%	1.14%
Year 1 PV (M)	3,250.37	3,283.16	3,315.94
Year 2 PV (M)	3,497.24	3,568.15	3,639.76
Year 3 PV (M)	3,700.52	3,813.62	3,929.01
Year 4 PV (M)	3,864.68	4,022.98	4,186.09
Year 5 PV (M)	3,993.84	4,199.36	4,413.26
PV of Terminal Value (M)	153,283.01	161,170.87	169,380.15
Equity Value (M)	171,589.67	180,058.14	188,864.22
Shares Outstanding (M)	646.55	646.55	646.55
Fair Value	$265.39	$278.49	$292.11
Upside / Downside	26.08%	32.30%	38.77%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Honeywell International Inc. (HON)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener