As of 2025-01-21, the Intrinsic Value of Agilent Technologies Inc (A) is
168.64 USD. This Agilent valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 147.36 USD, the upside of Agilent Technologies Inc is
14.40%.
The range of the Intrinsic Value is 106.21 - 421.86 USD
168.64 USD
Intrinsic Value
Agilent Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
106.21 - 421.86 |
168.64 |
14.4% |
| DCF (Growth 10y) |
124.40 - 459.90 |
191.26 |
29.8% |
| DCF (EBITDA 5y) |
147.08 - 187.74 |
173.55 |
17.8% |
| DCF (EBITDA 10y) |
163.24 - 222.73 |
197.65 |
34.1% |
| Fair Value |
37.87 - 37.87 |
37.87 |
-74.30% |
| P/E |
155.93 - 185.24 |
163.52 |
11.0% |
| EV/EBITDA |
122.95 - 154.00 |
142.31 |
-3.4% |
| EPV |
47.28 - 66.63 |
56.95 |
-61.4% |
| DDM - Stable |
52.28 - 249.74 |
151.01 |
2.5% |
| DDM - Multi |
84.25 - 309.70 |
132.10 |
-10.4% |
Agilent Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
42,025.60 |
| Beta |
0.75 |
| Outstanding shares (mil) |
285.19 |
| Enterprise Value (mil) |
44,086.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.84% |
| Cost of Debt |
4.25% |
| WACC |
7.53% |