Stock Analysis on Net

Honeywell International Inc. (NASDAQ:HON) 

Market Value Added (MVA)

Microsoft Excel

Market value added (MVA) is the difference between a firm fair value and its invested capital. MVA is a measure of the value a company has created in excess of the resources already committed to the enterprise.


MVA

Honeywell International Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Fair value of debt1 34,037 29,776 19,791 18,573 20,564
Operating lease liability 983 1,126 1,093 967 1,032
Market value of common equity 154,247 131,771 128,591 133,942 128,241
Redeemable noncontrolling interest 7 7 7 7
Noncontrolling interest 1,126 535 578 622 673
Less: Available for sale investments 531 496 280 646 742
Market (fair) value of Honeywell 189,862 162,719 149,780 153,465 149,775
Less: Invested capital2 61,387 60,349 48,147 47,332 48,349
MVA 128,475 102,370 101,633 106,133 101,426

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).

1 Fair value of debt. See details »

2 Invested capital. See details »


The market value of Honeywell exhibited fluctuations over the five-year period. While an initial increase was noted between 2021 and 2022, the value subsequently decreased in 2023 before recovering and demonstrating substantial growth in 2024 and 2025. Invested capital also showed variability, with a slight decrease initially, followed by relative stability and then a significant increase in 2024 and 2025. Market value added (MVA) generally mirrored the trends in market value, with a peak in 2022, a dip in 2023, and strong growth in the final two years of the observed period.

Market Value Trend
The market value increased from US$149,775 million in 2021 to US$153,465 million in 2022, representing a growth of approximately 2.47%. A subsequent decline to US$149,780 million occurred in 2023. However, a notable recovery and expansion were observed in 2024 and 2025, with values reaching US$162,719 million and US$189,862 million respectively. This indicates a strengthening market perception of the company’s value in the latter part of the period.
Invested Capital Trend
Invested capital decreased from US$48,349 million in 2021 to US$47,332 million in 2022, a decrease of approximately 2.11%. It remained relatively stable at US$48,147 million in 2023. A substantial increase was then observed, rising to US$60,349 million in 2024 and further to US$61,387 million in 2025. This suggests increased investment in the business operations during the later years.
Market Value Added (MVA) Trend
MVA followed a similar pattern to market value. It increased from US$101,426 million in 2021 to US$106,133 million in 2022, before decreasing to US$101,633 million in 2023. A modest increase was seen in 2024, reaching US$102,370 million, followed by a significant jump to US$128,475 million in 2025. The growth in MVA in 2025 is particularly noteworthy, indicating a substantial increase in shareholder wealth creation relative to invested capital.

The increasing trend in both market value and MVA, coupled with the rising invested capital in 2024 and 2025, suggests positive performance and potentially successful strategic initiatives undertaken by the company during those years. The dip in 2023 warrants further investigation to understand the underlying factors contributing to the temporary decline.

AI Ask an analyst for more


MVA Spread Ratio

Honeywell International Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in millions)
Market value added (MVA)1 128,475 102,370 101,633 106,133 101,426
Invested capital2 61,387 60,349 48,147 47,332 48,349
Performance Ratio
MVA spread ratio3 209.29% 169.63% 211.09% 224.23% 209.78%
Benchmarks
MVA Spread Ratio, Competitors4
Boeing Co. 313.81% 243.79% 297.62% 250.73% 256.11%
Caterpillar Inc. 518.63% 252.29% 247.08% 194.33% 165.08%
Eaton Corp. plc 345.43% 281.62% 289.43% 149.39% 132.30%
GE Aerospace 767.10% 534.86% 243.60% 84.87% 110.77%
Lockheed Martin Corp. 441.62% 341.89% 352.46% 399.68% 319.28%
RTX Corp. 180.39% 99.19% 53.93% 59.03% 61.85%

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).

1 MVA. See details »

2 Invested capital. See details »

3 2025 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 128,475 ÷ 61,387 = 209.29%

4 Click competitor name to see calculations.


The Market Value Added (MVA) exhibited fluctuating growth over the five-year period. Initial growth from 2021 to 2022 was followed by a decline in 2023, a slight recovery in 2024, and a substantial increase in 2025. Simultaneously, Invested Capital demonstrated a decrease in 2022, followed by relative stability before increasing significantly in 2024 and 2025. The MVA spread ratio, reflecting the relationship between MVA and Invested Capital, mirrored these trends, showing volatility but ultimately returning to a level comparable to the earlier years.

Market Value Added (MVA)
MVA increased from US$101,426 million in 2021 to US$106,133 million in 2022, representing a growth of approximately 4.6%. A subsequent decrease to US$101,633 million occurred in 2023. A modest increase to US$102,370 million was observed in 2024, before a significant jump to US$128,475 million in 2025. This final increase suggests a substantial improvement in value creation during that year.
Invested Capital
Invested Capital decreased from US$48,349 million in 2021 to US$47,332 million in 2022. It remained relatively stable at US$48,147 million in 2023. A notable increase was then observed, rising to US$60,349 million in 2024 and further to US$61,387 million in 2025. This suggests increased investment activity in the later years of the period.
MVA Spread Ratio
The MVA spread ratio peaked at 224.23% in 2022, coinciding with the initial increase in MVA and the decrease in Invested Capital. It then decreased to 211.09% in 2023, and further to 169.63% in 2024, reflecting the slower growth in MVA and the increase in Invested Capital. The ratio rebounded to 209.29% in 2025, driven by the substantial increase in MVA, despite the continued growth in Invested Capital. The ratio indicates the amount of value created per dollar of invested capital; a higher ratio is generally favorable.

The interplay between MVA and Invested Capital suggests a dynamic relationship. While MVA experienced fluctuations, the significant increase in 2025, coupled with the rising Invested Capital, indicates a potentially positive trend in value creation efficiency. The MVA spread ratio’s return to a level similar to that of 2021 and 2022 further supports this observation.

AI Ask an analyst for more


MVA Margin

Honeywell International Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in millions)
Market value added (MVA)1 128,475 102,370 101,633 106,133 101,426
 
Net sales 37,442 38,498 36,662 35,466 34,392
Add: Increase (decrease) in customer advances and deferred income 376 26 (219) 402 199
Adjusted net sales 37,818 38,524 36,443 35,868 34,591
Performance Ratio
MVA margin2 339.72% 265.73% 278.88% 295.90% 293.22%
Benchmarks
MVA Margin, Competitors3
Boeing Co. 188.23% 184.25% 171.80% 191.47% 203.39%
Caterpillar Inc. 524.09% 236.49% 214.78% 188.24% 190.31%
Eaton Corp. plc 434.63% 361.50% 392.00% 221.57% 198.58%
GE Aerospace 700.70% 574.17% 189.55% 76.94% 111.81%
Lockheed Martin Corp. 178.59% 138.52% 143.06% 161.14% 136.30%
RTX Corp. 222.09% 132.18% 84.86% 96.78% 107.41%

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).

1 MVA. See details »

2 2025 Calculation
MVA margin = 100 × MVA ÷ Adjusted net sales
= 100 × 128,475 ÷ 37,818 = 339.72%

3 Click competitor name to see calculations.


The Market Value Added (MVA) exhibited fluctuating growth over the five-year period. Initially increasing from 2021 to 2022, it experienced a decline in 2023 before stabilizing in 2024 and then demonstrating substantial growth in 2025. Adjusted net sales showed a consistent upward trend from 2021 to 2024, with a slight decrease observed in 2025. The MVA margin, representing the relationship between MVA and adjusted net sales, mirrored the fluctuations in MVA, resulting in a dynamic pattern over the observed timeframe.

Market Value Added (MVA)
The MVA began at US$101,426 million in 2021 and rose to US$106,133 million in 2022, indicating value creation for stakeholders. A subsequent decrease to US$101,633 million in 2023 suggests a period of diminished value creation. The MVA remained relatively stable at US$102,370 million in 2024 before experiencing a significant increase to US$128,475 million in 2025, representing a substantial improvement in shareholder value.
Adjusted Net Sales
Adjusted net sales increased steadily from US$34,591 million in 2021 to US$38,524 million in 2024, demonstrating consistent revenue growth. A slight decline to US$37,818 million in 2025 was observed, potentially attributable to various market or operational factors. Despite this decrease, sales remained above the 2021 level.
MVA Margin
The MVA margin started at a high of 293.22% in 2021 and increased marginally to 295.90% in 2022. A decrease was then noted in 2023, falling to 278.88%, followed by a further decline to 265.73% in 2024. The margin experienced a significant increase in 2025, reaching 339.72%, coinciding with the substantial growth in MVA. This suggests that the company became more efficient at generating value relative to its sales in the final year of the period.

The observed fluctuations in the MVA margin highlight the sensitivity of value creation to both MVA and adjusted net sales. The substantial increase in the MVA margin in 2025 warrants further investigation to understand the underlying drivers of this improvement.

AI Ask an analyst for more