A

$129.64

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 3.49% trendline growth.
Want to create your own valuation? Create a free account.
$93.17

With 20% Margin of Safety (MoS):

$74.54
-42.51% downside
Capital Efficiency
Average Quarterly ROIC
4.3%
Cost of Capital (estimated)9%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
54
NeutralWeighted across 6 signals
DCF Discount
42.5% premium to price
0
FCF Yield
5.3% trailing FCF yield
84
ROIC vs WACC
ROIC 4.3% vs WACC 9.0% (0.5x)
24
Net Debt / FCF
0.8x net debt to FCF
84
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
13.6% 5Y FCF CAGR
93
Strengths: FCF Yield, Net Debt / FCF. Concerns: DCF Discount, ROIC vs WACC.
Narrative Score
51
Weak
Weighted across 4 recent drivers · Last 30 daysVs 6-Month Baseline: Above Avg (69th pct)
Trend: StableConfidence: 78%Updated: 5h ago
Sources: 29 (News 20 · Analyst 9)
Drivers
11 news sentiment+0.3
9 regulatory scrutiny-0.2
2 analyst upgrades+0.0
7 analyst reiterations0.0
Other Metrics
P/E28.2
Profit Margin18.8%
Owner Earnings$2.00b
One Dollar Premise22.00%
Debt/Equity0.94
Current Ratio2.11
PEG4.017
Free Cash Flow (in millions)
20062007200820092010201120122013201420152016201720182019202020212022202320242025
$819$1,123$910$536$831$1,448$1,421$1,347$920$589$932$1,065$1,264$1,177$1,040$1,674$1,603$2,070$2,129$1,966
How Intrinziq Estimates Fair Value

Intrinziq estimates Agilent Technologies, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Agilent Technologies, Inc.Healthcare

Agilent Technologies, Inc. provides application focused solutions to the life sciences, diagnostics, and applied chemical markets worldwide. The Life Sciences and Applied Markets segment offers liquid chromatography systems and components; liquid chromatography mass spectrometry systems; gas chromatography systems and components; gas chromatography mass spectrometry systems; inductively coupled plasma mass spectrometry instruments; atomic absorption instruments; microwave plasma-atomic emission spectrometry instruments; inductively coupled plasma optical emission spectrometry instruments; raman spectroscopy; cell analysis plate based assays; flow cytometer; real-time cell analyzer; cell imaging systems; microplate reader; laboratory software; information management and analytics; laboratory automation and robotic systems; dissolution testing; vacuum pumps, and measurement technologies. The Diagnostics and Genomics segment provides arrays for DNA mutation detection, genotyping, gene copy number determination, identification of gene rearrangements, DNA methylation profiling, gene expression profiling, next generation sequencing, target enrichment and genetic data management, and interpretation support software; and produces synthesized oligonucleotide. It also offers immunohistochemistry in situ hybridization, and hematoxylin and eosin staining and special staining; consumables, and software for quality control analysis of nucleic acid samples; and reagents for use in turbidimetry and flow cytometry, as well as develops liquid-based pharmacodiagnostics. The Agilent CrossLab segment provides GC and LC columns, sample preparation products, custom chemistries, and laboratory instrument supplies; and startup, operational, training, compliance support, software as a service, asset management, and consultation services. The company markets its products through direct sales, distributors, resellers, manufacturer's representatives, and electronic commerce. Agilent Technologies, Inc. was incorporated in 1999 and is headquartered in Santa Clara, California.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.