Company Valuation: Agilent Technologies, Inc.

Data adjusted to current consolidation scope
Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,676 40,957 30,245 37,442 41,493 38,264 - -
Change - -14.09% -26.16% 23.8% 10.82% -7.78% - -
Enterprise Value (EV) 1 48,830 42,673 31,390 39,503 43,058 39,070 37,860 37,445
Change - -12.61% -26.44% 25.85% 9% -9.26% -3.1% -1.09%
P/E ratio 40x 33.1x 24.7x 29.4x 32x 26.3x 23.4x 20x
PBR 8.83x 7.8x 5.23x 6.43x 6.17x 5x 4.15x 3.55x
PEG - 5.43x 103.25x 5.13x 10.13x 2.1x 1.9x 1.2x
Capitalization / Revenue 7.54x 5.98x 4.43x 5.75x 5.97x 5.14x 4.85x 4.55x
EV / Revenue 7.73x 6.23x 4.59x 6.07x 6.2x 5.25x 4.8x 4.45x
EV / EBITDA 29.6x 20.8x 16.1x 21.1x 21.9x 18.1x 16x 14.5x
EV / EBIT 32.1x 23x 16.7x 23x 24.1x 19.8x 17.6x 16x
EV / FCF 37.6x 41.8x 21.3x 28.8x 37.4x 33.9x 24x 21.9x
FCF Yield 2.66% 2.39% 4.7% 3.48% 2.68% 2.95% 4.16% 4.57%
Dividend per Share 2 0.776 0.84 0.9 0.944 0.992 1.026 1.089 1.175
Rate of return 0.49% 0.61% 0.87% 0.72% 0.68% 0.76% 0.8% 0.87%
EPS 2 3.94 4.18 4.19 4.43 4.57 5.148 5.789 6.773
Distribution rate 19.7% 20.1% 21.5% 21.3% 21.7% 19.9% 18.8% 17.4%
Net sales 1 6,319 6,848 6,833 6,510 6,948 7,446 7,891 8,415
EBITDA 1 1,650 2,051 1,955 1,876 1,967 2,163 2,363 2,579
EBIT 1 1,523 1,857 1,875 1,721 1,783 1,975 2,157 2,346
Net income 1 1,210 1,254 1,240 1,289 1,303 1,450 1,597 1,847
Net Debt 1 1,154 1,716 1,145 2,061 1,565 806.2 -404.1 -818.5
Reference price 2 157.49 138.35 103.37 130.31 146.36 135.48 135.48 135.48
Nbr of stocks (in thousands) 302,723 296,041 292,587 287,328 283,500 282,432 - -
Announcement Date 11/22/21 11/21/22 11/20/23 11/25/24 11/24/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.78x5.14x17.7x0.77% 37.48B
23.52x4.3x16.58x0.4% 175B
45.97x12.06x27x-.--% 148B
29.08x5.45x16.99x0.78% 130B
17.83x3.66x11.8x-.--% 72.39B
30.61x6.81x21.65x-.--% 49.43B
18.1x2.09x10.7x2.9% 44.28B
44.04x6.19x19.05x-.--% 35.67B
14.43x1.62x9.06x0.24% 29.42B
18.23x4.78x12.03x1.26% 27.89B
Average 26.76x 5.21x 16.26x 0.63% 74.92B
Weighted average by Cap. 29.06x 6.05x 17.95x 0.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. A Stock
  4. Valuation Agilent Technologies, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW