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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Fair value of debt1 29,776 19,791 18,573 20,564 23,773
Operating lease liability 1,126 1,093 967 1,032 828
Market value of common equity 131,771 128,591 133,942 128,241 141,583
Redeemable noncontrolling interest 7 7 7 7 7
Noncontrolling interest 535 578 622 673 241
Less: Available for sale investments 496 280 646 742 1,118
Market (fair) value of Honeywell 162,719 149,780 153,465 149,775 165,314
Less: Invested capital2 60,349 48,147 47,332 48,349 49,130
MVA 102,370 101,633 106,133 101,426 116,184

Based on: 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), 10-K (reporting date: 2020-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Honeywell International Inc. market (fair) value less invested capital. Honeywell International Inc. MVA decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.

MVA Spread Ratio

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

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 102,370 101,633 106,133 101,426 116,184
Invested capital2 60,349 48,147 47,332 48,349 49,130
Performance Ratio
MVA spread ratio3 169.63% 211.09% 224.23% 209.78% 236.48%
Benchmarks
MVA Spread Ratio, Competitors4
Boeing Co. 243.89% 297.77% 250.89% 256.38% 257.78%
Caterpillar Inc. 252.29% 247.08% 194.33% 165.08% 177.78%
Eaton Corp. plc 289.43% 149.39% 132.30% 124.83%
GE Aerospace 534.86% 243.60% 84.87% 110.77% 64.66%
Lockheed Martin Corp. 341.89% 352.46% 399.68% 319.28% 284.59%
RTX Corp. 92.50% 48.99% 54.30% 57.80% 31.41%

Based on: 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), 10-K (reporting date: 2020-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 102,370 ÷ 60,349 = 169.63%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Honeywell International Inc. MVA spread ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

MVA Margin

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

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 102,370 101,633 106,133 101,426 116,184
 
Net sales 38,498 36,662 35,466 34,392 32,637
Add: Increase (decrease) in customer advances and deferred income 26 (219) 402 199 488
Adjusted net sales 38,524 36,443 35,868 34,591 33,125
Performance Ratio
MVA margin2 265.73% 278.88% 295.90% 293.22% 350.74%
Benchmarks
MVA Margin, Competitors3
Boeing Co. 184.25% 171.80% 191.47% 203.39% 211.11%
Caterpillar Inc. 236.49% 214.78% 188.24% 190.31% 246.13%
Eaton Corp. plc 392.00% 221.57% 198.58% 191.64%
GE Aerospace 574.17% 189.55% 76.94% 111.81% 103.34%
Lockheed Martin Corp. 138.52% 143.06% 161.14% 136.30% 122.08%
RTX Corp. 127.55% 79.64% 91.75% 102.95% 64.17%

Based on: 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), 10-K (reporting date: 2020-12-31).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Adjusted net sales
= 100 × 102,370 ÷ 38,524 = 265.73%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Honeywell International Inc. MVA margin ratio deteriorated from 2022 to 2023 and from 2023 to 2024.