investorscraft@gmail.com

Intrinsic Value of Agilent Technologies, Inc. (A)

Previous Close$113.50
Intrinsic Value
Upside potential
Previous Close
$113.50

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, Inc. operates as a global leader in life sciences, diagnostics, and applied chemical markets, providing essential instruments, software, and services to laboratories and research institutions. The company’s revenue model is diversified across three core segments: Life Sciences and Applied Markets, Diagnostics and Genomics, and Agilent CrossLab, which collectively serve pharmaceutical, academic, government, and industrial clients. Agilent’s competitive edge lies in its high-precision analytical tools, such as mass spectrometers and chromatography systems, which are critical for drug development, environmental testing, and clinical research. The company maintains a strong market position due to its technological innovation, recurring revenue from consumables and services, and deep customer relationships in regulated industries. Its focus on high-growth areas like biopharmaceuticals and precision medicine further solidifies its sector leadership.

Revenue Profitability And Efficiency

Agilent reported revenue of $6.51 billion for FY 2024, with a net income of $1.29 billion, reflecting a robust net margin of approximately 19.8%. Diluted EPS stood at $4.43, demonstrating efficient earnings generation. Operating cash flow was strong at $1.75 billion, though capital expenditures of $378 million indicate ongoing investments in innovation and infrastructure. The company’s profitability metrics underscore its ability to convert top-line growth into shareholder value.

Earnings Power And Capital Efficiency

Agilent’s earnings power is supported by its high-margin recurring revenue streams, including service contracts and consumables, which enhance stability. The company’s capital efficiency is evident in its disciplined approach to R&D and acquisitions, balancing growth with returns. With $1.33 billion in cash and equivalents, Agilent maintains flexibility for strategic initiatives while managing $3.39 billion in total debt, reflecting a prudent capital structure.

Balance Sheet And Financial Health

Agilent’s balance sheet remains healthy, with $1.33 billion in cash and equivalents providing liquidity against $3.39 billion in total debt. The company’s leverage is manageable, supported by consistent cash flow generation. Shareholders’ equity is bolstered by retained earnings, and the firm’s financial position allows for continued investment in growth while maintaining financial stability.

Growth Trends And Dividend Policy

Agilent has demonstrated steady growth, driven by demand for its high-end analytical tools and services in life sciences and diagnostics. The company’s dividend policy is conservative yet reliable, with a dividend per share of $0.94, appealing to income-focused investors. Future growth is expected to be fueled by expansion in emerging markets and advancements in precision medicine.

Valuation And Market Expectations

Agilent’s valuation reflects its premium positioning in the life sciences sector, with investors pricing in sustained growth and margin stability. Market expectations are aligned with the company’s track record of innovation and execution, though macroeconomic factors and R&D outcomes remain key variables. The stock’s performance will likely hinge on its ability to capitalize on secular trends in biopharma and diagnostics.

Strategic Advantages And Outlook

Agilent’s strategic advantages include its technological leadership, diversified revenue streams, and strong customer loyalty. The outlook remains positive, supported by tailwinds in biopharmaceutical research and increasing regulatory demands for precision analytics. Challenges include competitive pressures and macroeconomic volatility, but the company’s resilient business model positions it well for long-term success.

Sources

10-K filing, company investor relations

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