Enterprise Value to FCFF (EV/FCFF)
Free Cash Flow to The Firm (FCFF)
Honeywell International Inc., FCFF calculation
US$ in millions
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
Honeywell’s net cash provided by operating activities and free cash flow to the firm (FCFF) exhibited fluctuations between 2021 and 2025. A review of the figures reveals a period of initial decline followed by subsequent recovery and growth.
- Net Cash from Operations
- Net cash provided by operating activities decreased from US$6,038 million in 2021 to US$5,274 million in 2022, representing a decline of approximately 12.7%. This was followed by a modest increase to US$5,340 million in 2023. A more substantial increase was observed in 2024, reaching US$6,097 million, and remained relatively stable in 2025 at US$6,075 million. This indicates a recovery in operational cash generation after the initial dip.
- Free Cash Flow to the Firm (FCFF)
- FCFF mirrored the trend observed in net cash from operations. It decreased from US$5,433 million in 2021 to US$4,829 million in 2022, a decrease of approximately 11.2%. A slight increase to US$4,858 million occurred in 2023. A notable increase in FCFF was then recorded in 2024, reaching US$5,625 million, and continued to rise in 2025 to US$6,181 million. The 2024 and 2025 figures represent a return to, and then a surpassing of, the 2021 level.
The correlation between net cash from operations and FCFF is strong, suggesting that changes in operational cash flow are a primary driver of changes in FCFF. The recovery observed in both metrics from 2023 to 2025 indicates improving financial health and potentially increased capacity for investments, debt reduction, or shareholder returns.
- Overall Trend
- The period began with a contraction in both operating cash flow and FCFF, followed by a consistent upward trend in the latter years of the observed timeframe. The 2025 figures demonstrate a positive trajectory, suggesting a strengthening financial position.
AI Ask an analyst for more
Interest Paid, Net of Tax
Honeywell International Inc., interest paid, net of tax calculation
US$ in millions
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
2 2025 Calculation
Interest paid, net of amounts capitalized, tax = Interest paid, net of amounts capitalized × EITR
= 1,300 × 18.40% = 239
A consistent increase in interest expense, net of tax, is observed over the five-year period. Simultaneously, the effective income tax rate demonstrates a declining trend. These movements suggest a potential shift in the company’s capital structure and tax position.
- Interest Expense Trend
- Interest paid, net of tax, increased from US$263 million in 2021 to US$1,061 million in 2025. This represents a substantial increase, indicating a growing reliance on debt financing or potentially higher interest rates on existing debt. The increase is not linear; the growth accelerates from 2022 to 2023 (US$292 million to US$514 million) and again from 2023 to 2024 (US$514 million to US$692 million), before continuing to rise to US$1,061 million in 2025.
- Effective Income Tax Rate Trend
- The effective income tax rate decreased from 22.50% in 2021 to 18.40% in 2025. This decline could be attributed to changes in tax laws, shifts in the geographic distribution of profits, or the utilization of tax credits and deductions. The decrease is relatively consistent year-over-year, although the largest single-year reduction occurs between 2022 and 2023 (22.10% to 20.80%).
- Combined Impact
- The concurrent increase in net interest expense and decrease in the effective income tax rate suggest a complex interplay of financial and tax factors. The lower tax rate partially offsets the increased interest expense, but the significant growth in interest paid indicates that financing costs are becoming a more substantial component of overall expenses. Further investigation into the reasons behind both trends is warranted to fully understand their implications for profitability and financial health.
The observed trends warrant further scrutiny to determine the underlying drivers and potential impacts on future financial performance. A detailed analysis of the company’s debt structure, financing activities, and tax planning strategies would provide valuable context.
AI Ask an analyst for more
Enterprise Value to FCFF Ratio, Current
Honeywell International Inc., current EV/FCFF calculation, comparison to benchmarks
| Selected Financial Data (US$ in millions) | |
| Enterprise value (EV) | 158,359) |
| Free cash flow to the firm (FCFF) | 6,181) |
| Valuation Ratio | |
| EV/FCFF | 25.62 |
| Benchmarks | |
| EV/FCFF, Competitors1 | |
| Boeing Co. | 332.03 |
| Caterpillar Inc. | 47.06 |
| Eaton Corp. plc | 41.57 |
| GE Aerospace | 43.01 |
| Lockheed Martin Corp. | 17.84 |
| RTX Corp. | 29.23 |
| EV/FCFF, Sector | |
| Capital Goods | 37.98 |
| EV/FCFF, Industry | |
| Industrials | 30.45 |
Based on: 10-K (reporting date: 2025-12-31).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
Honeywell International Inc., historical EV/FCFF calculation, comparison to benchmarks
| Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Enterprise value (EV)1 | 177,023) | 152,452) | 141,517) | 144,024) | 136,990) | |
| Free cash flow to the firm (FCFF)2 | 6,181) | 5,625) | 4,858) | 4,829) | 5,433) | |
| Valuation Ratio | ||||||
| EV/FCFF3 | 28.64 | 27.10 | 29.13 | 29.82 | 25.22 | |
| Benchmarks | ||||||
| EV/FCFF, Competitors4 | ||||||
| Boeing Co. | 355.43 | — | 25.63 | 37.53 | — | |
| Caterpillar Inc. | 41.17 | 18.32 | 16.08 | 23.54 | 20.50 | |
| Eaton Corp. plc | 39.42 | 31.29 | 38.49 | 33.44 | 38.16 | |
| GE Aerospace | 39.48 | 38.98 | 29.56 | 17.29 | 56.53 | |
| Lockheed Martin Corp. | 20.74 | 20.56 | 17.62 | 19.69 | 13.92 | |
| RTX Corp. | 31.66 | 34.48 | 23.86 | 28.45 | 27.29 | |
| EV/FCFF, Sector | ||||||
| Capital Goods | 37.64 | 46.45 | 23.34 | 25.87 | 32.16 | |
| EV/FCFF, Industry | ||||||
| Industrials | 29.85 | 31.37 | 25.97 | 24.33 | 28.81 | |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
3 2025 Calculation
EV/FCFF = EV ÷ FCFF
= 177,023 ÷ 6,181 = 28.64
4 Click competitor name to see calculations.
The Enterprise Value to Free Cash Flow to the Firm (EV/FCFF) ratio exhibits a fluctuating pattern over the five-year period. Initial values indicate a relatively high valuation multiple, followed by a period of stabilization and then an increase. Enterprise Value generally increased over the period, while Free Cash Flow to the Firm showed more modest growth.
- EV/FCFF Ratio Trend
- The EV/FCFF ratio increased from 25.22 in 2021 to 29.82 in 2022, representing a notable rise in the valuation multiple. It then decreased slightly to 29.13 in 2023 before declining further to 27.10 in 2024. The ratio subsequently increased to 28.64 in 2025. This suggests periods of increasing and decreasing investor confidence or changing market conditions impacting the firm’s valuation relative to its cash flow generation.
- Enterprise Value
- Enterprise Value demonstrated an overall upward trend, increasing from US$136,990 million in 2021 to US$177,023 million in 2025. However, there was a slight decrease observed between 2022 and 2023, from US$144,024 million to US$141,517 million, before resuming its upward trajectory.
- Free Cash Flow to the Firm
- Free Cash Flow to the Firm experienced a decrease from US$5,433 million in 2021 to US$4,829 million in 2022. It remained relatively stable between 2022 and 2023, at US$4,858 million. A subsequent increase was observed in 2024 and 2025, reaching US$5,625 million and US$6,181 million respectively, indicating improving cash flow generation in the later years of the period.
The interplay between Enterprise Value and Free Cash Flow to the Firm explains the observed fluctuations in the EV/FCFF ratio. The initial increase in the ratio in 2022 was likely driven by a larger increase in Enterprise Value compared to the decrease in Free Cash Flow to the Firm. The subsequent decrease in the ratio in 2024 was likely due to the increase in Free Cash Flow to the Firm outpacing the increase in Enterprise Value.
AI Ask an analyst for more