As of 2025-05-21, the Intrinsic Value of Keysight Technologies Inc (KEYS) is 99.07 USD. This KEYS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 162.80 USD, the upside of Keysight Technologies Inc is -39.10%.
The range of the Intrinsic Value is 72.82 - 162.72 USD
Based on its market price of 162.80 USD and our intrinsic valuation, Keysight Technologies Inc (KEYS) is overvalued by 39.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.82 - 162.72 | 99.07 | -39.1% |
| DCF (Growth 10y) | 79.88 - 166.87 | 105.56 | -35.2% |
| DCF (EBITDA 5y) | 113.19 - 137.95 | 123.10 | -24.4% |
| DCF (EBITDA 10y) | 112.00 - 146.30 | 126.25 | -22.5% |
| Fair Value | 17.68 - 17.68 | 17.68 | -89.14% |
| P/E | 108.12 - 174.48 | 149.55 | -8.1% |
| EV/EBITDA | 130.71 - 152.35 | 140.04 | -14.0% |
| EPV | 58.18 - 76.06 | 67.12 | -58.8% |
| DDM - Stable | 30.02 - 90.95 | 60.49 | -62.8% |
| DDM - Multi | 50.38 - 120.90 | 71.39 | -56.1% |
| Market Cap (mil) | 28,133.47 |
| Beta | 1.70 |
| Outstanding shares (mil) | 172.81 |
| Enterprise Value (mil) | 27,863.47 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.87% |
| Cost of Debt | 4.37% |
| WACC | 9.50% |