Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
50.83 USD47.51 USD59.57 USD
+135%
47.51 USDCurrent price is 135.4% above the base model value.
A
HealthcareDiagnostics & ResearchUnited States
A.US · Agilent Technologies, Inc.
NYQ · US · USD
Latest price111.86 USD
30D-5.67%
Vs. base value+131%
Research summary
A.US latest organized financial period shows revenue grew +6.73% YoY and net income grew +1.09% YoY. Current price is about 112 USD, while the model base case is about 48.41 USD; the current price sits +131% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue7B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price111.86 USD
Base value48.41 USD
Vs. base+131%
Price date2026/04/28
50.07 USD48.41 USD54.44 USD
+131%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
64.07 USD66.49 USD67.87 USD
+68.24%
66.49 USDCurrent price is 68.2% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth9.2%
Current price implies roughly 9.2% annualized FCF growth.
9.2%Current price implies roughly 9.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
44.30 USD44.30 USD44.30 USD
+153%
44.30 USDCurrent price is 152.5% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/10/30 | Annual | 7B USD | 1B USD | 1B USD | 4.57 |
| 2024/10/30 | Annual | 7B USD | 1B USD | 1B USD | 4.43 |
| 2023/10/30 | Annual | 7B USD | 1B USD | 1B USD | 4.19 |
| 2022/10/30 | Annual | 7B USD | 1B USD | 1B USD | 4.18 |
| 2021/10/30 | Annual | - | - | - | - |
Ad placement