Agilent Technologies, Inc.
Bear Case (25th pct.)
-65.8% vs price
Base Case (Median)
-56.3% vs price
Bull Case (75th pct.)
-32.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $15.30 | -89.7% | High (40%) |
| PE Comparable | $110.83 | -25.3% | Medium (25%) |
| Growth Trajectory DCF | $128.62 | -13.4% | Medium (20%) |
| Graham Number | $51.66 | -65.2% | Medium (40%) |
| EV/EBITDA | $64.84 | -56.3% | Medium (20%) |
| EV/FCF | $88.76 | -40.2% | Medium (20%) |
| Earnings Power Value | $49.99 | -66.3% | Medium (50%) |
Based on 7 out of 8 methods, A appears overvalued at the current price of $148.45. The base case fair value of $64.84 implies 56.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.