Valuation models
price $174.87 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused67.41 – 94.7578.91122% overvaluedDCF · Perpetuity growth · 10y74.19 – 103.9886.72102% overvaluedDCF · EBITDA exit · 5y171.38 – 187.30179.132% undervaluedDCF · EBITDA exit · 10y154.42 – 182.24167.664% overvaluedP/E · peers137.09 – 214.51182.244% undervaluedP/E · own history153.98 – 181.49170.033% overvaluedPEG—95.1484% overvaluedEV/EBITDA · peers126.54 – 187.73171.952% overvaluedEV/Revenue · peers123.56 – 198.44161.218% overvaluedEarnings power value23.40 – 34.4828.05523% overvaluedDividend discount14.90 – 33.2821.19725% overvaluedWall St. consensus target—180.003% belowCost of capital (WACC)—9.33%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
78.91
Agilent Technologies closed at $174.87 — overvalued by 122% vs model.
67.41the model's range94.75
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
21.19 – 182.24
Wall St. target
180.00 3% below
Above model, 1y
30 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~1% recent)Moderate margins (19% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.