investorscraft@gmail.com

Intrinsic ValueAgilent Technologies, Inc. (0HAV.L)

Previous Close£133.60
Intrinsic Value
Upside potential
Previous Close
£133.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Agilent Technologies operates as a global leader in life sciences, diagnostics, and applied chemical markets, delivering precision analytical instruments, software, and services. The company’s diversified portfolio spans liquid and gas chromatography, mass spectrometry, cell analysis systems, and genomic solutions, catering to pharmaceutical, academic, and clinical research sectors. Its three core segments—Life Sciences and Applied Markets, Diagnostics and Genomics, and Agilent CrossLab—enable end-to-end workflows, from research to commercialization. Agilent’s competitive edge lies in its high-margin consumables and recurring revenue streams, reinforced by strong customer loyalty and regulatory compliance expertise. The firm maintains a robust market position through continuous R&D investment and strategic acquisitions, ensuring technological leadership in high-growth areas like next-generation sequencing and precision diagnostics. Its global distribution network, combining direct sales and e-commerce, enhances accessibility and scalability across diverse markets.

Revenue Profitability And Efficiency

Agilent reported $6.51 billion in revenue for FY 2024, with net income of $1.29 billion, reflecting a disciplined cost structure and operational efficiency. Diluted EPS stood at $4.43, supported by stable gross margins and prudent capital allocation. Operating cash flow of $1.75 billion underscores strong cash conversion, while capital expenditures of $378 million indicate sustained investment in innovation and infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by high-margin recurring revenue from consumables and services, accounting for over 50% of total sales. ROIC remains healthy, aided by scalable platforms and efficient working capital management. Agilent’s capital-light model in its CrossLab segment further enhances returns, with SaaS and subscription offerings gaining traction.

Balance Sheet And Financial Health

Agilent maintains a solid balance sheet with $1.33 billion in cash and equivalents against $3.57 billion in total debt, reflecting a manageable leverage ratio. Liquidity is robust, with operating cash flow comfortably covering debt obligations. The firm’s investment-grade credit rating supports flexible financing for growth initiatives.

Growth Trends And Dividend Policy

Revenue growth is anchored in secular demand for precision medicine and biopharmaceutical innovation, with mid-single-digit organic growth projected. Agilent’s dividend policy is conservative, with a $0.968 per share payout, prioritizing reinvestment in high-return projects and M&A to bolster its technology pipeline.

Valuation And Market Expectations

At a $30.8 billion market cap, Agilent trades at a premium to peers, reflecting its leadership in niche markets and consistent execution. Analysts anticipate steady EPS growth, driven by margin expansion and share repurchases, though macroeconomic volatility in life sciences funding remains a monitorable risk.

Strategic Advantages And Outlook

Agilent’s strategic moat includes proprietary IP, long-term customer contracts, and a global service network. Near-term focus areas include expanding in Asia-Pacific and leveraging AI-driven analytics. While cyclical headwinds in pharma R&D spending may arise, the company’s diversified end markets and innovation pipeline position it for resilient performance.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount