Fair value (multi-method)
Four independent methods triangulate what A is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$151.06
Method range
$26.04 – $174.07
median $154.16
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $151.06 | +11.53% |
| Exit multiple | $174.07 | +28.52% |
| Analyst target | $157.25 | +16.10% |
| Graham number | $26.04 | -80.77% |
- Forward DCF$151.06
- Exit multiple$174.07
- Analyst target$157.25
- Graham number$26.04
Stock price
$135.44
FCF / share (TTM)
$1.31
3Y FCF CAGR
-1.0%
Fair value @ hist. growth
$12.88
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
32.0%
per year over your projection horizon
Margin of safety -951.8% vs hist-growth DCF
Historical 3Y CAGR
-1.0%
Your model implies
32.0%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -1% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.6% | 28.4% | 27.6% | 26.7% | 25.8% | 24.8% |
| 9.6% | 30.9% | 30.2% | 29.5% | 28.7% | 27.8% |
| 10.6% | 33.3% | 32.7% | 32.0% | 31.3% | 30.6% |
| 11.6% | 35.6% | 35.0% | 34.4% | 33.8% | 33.1% |
| 12.6% | 37.7% | 37.2% | 36.7% | 36.1% | 35.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
2.17
Demanding vs growth
Net debt
$1.6B
Total debt − cash
Beta
1.22
Vs market benchmark
Frequently asked questions
Agilent Technologies (A) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation