As of 2024-12-13, the Intrinsic Value of Keysight Technologies Inc (KEYS) is
103.10 USD. This KEYS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 168.35 USD, the upside of Keysight Technologies Inc is
-38.80%.
The range of the Intrinsic Value is 71.94 - 193.05 USD
103.10 USD
Intrinsic Value
KEYS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
71.94 - 193.05 |
103.10 |
-38.8% |
| DCF (Growth 10y) |
77.54 - 193.15 |
107.68 |
-36.0% |
| DCF (EBITDA 5y) |
116.67 - 168.65 |
141.26 |
-16.1% |
| DCF (EBITDA 10y) |
111.77 - 173.42 |
139.46 |
-17.2% |
| Fair Value |
17.69 - 17.69 |
17.69 |
-89.49% |
| P/E |
139.40 - 217.12 |
175.38 |
4.2% |
| EV/EBITDA |
128.28 - 186.34 |
162.68 |
-3.4% |
| EPV |
55.23 - 78.36 |
66.80 |
-60.3% |
| DDM - Stable |
29.24 - 105.20 |
67.22 |
-60.1% |
| DDM - Multi |
49.26 - 143.68 |
74.08 |
-56.0% |
KEYS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
29,215.46 |
| Beta |
2.15 |
| Outstanding shares (mil) |
173.54 |
| Enterprise Value (mil) |
29,209.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.75% |
| Cost of Debt |
4.37% |
| WACC |
9.40% |