Fair value (multi-method)
Four independent methods triangulate what KEYS 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)
$111.86
Method range
$40.76 – $395.88
median $227.53
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 | $111.86 | -65.85% |
| Exit multiple | $343.19 | +4.78% |
| Analyst target | $395.88 | +20.87% |
| Graham number | $40.76 | -87.56% |
- Forward DCF$111.86
- Exit multiple$343.19
- Analyst target$395.88
- Graham number$40.76
Stock price
$327.53
FCF / share (TTM)
$2.73
3Y FCF CAGR
4.8%
Fair value @ hist. growth
$39.95
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
34.4%
per year over your projection horizon
Margin of safety -719.9% vs hist-growth DCF
Historical 3Y CAGR
4.8%
Your model implies
34.4%
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 5% 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% |
|---|---|---|---|---|---|
| 8.7% | 30.7% | 29.9% | 29.1% | 28.1% | 27.1% |
| 9.7% | 33.3% | 32.6% | 31.8% | 31.0% | 30.1% |
| 10.7% | 35.7% | 35.1% | 34.4% | 33.7% | 32.9% |
| 11.7% | 38.0% | 37.4% | 36.8% | 36.2% | 35.5% |
| 12.7% | 40.2% | 39.7% | 39.1% | 38.6% | 38.0% |
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
1.81
Fair vs growth
Net debt
$1.1B
Total debt − cash
Beta
1.21
Vs market benchmark
Frequently asked questions
Keysight Technologies (KEYS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.