investorscraft@gmail.com

Intrinsic Value of Keysight Technologies, Inc. (KEYS)

Previous Close$167.05
Intrinsic Value
Upside potential
Previous Close
$167.05

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

Keysight Technologies, Inc. operates as a leading technology company specializing in electronic design and test solutions for communications, aerospace, defense, and semiconductor industries. The company generates revenue through the sale of advanced measurement instruments, software, and services that enable innovation in 5G, automotive, quantum computing, and IoT. Keysight’s market position is strengthened by its deep R&D investments, proprietary technologies, and partnerships with global industry leaders, positioning it as a critical enabler of next-generation technologies. Its diversified portfolio serves both commercial and government clients, ensuring resilience across economic cycles. The company competes on precision, reliability, and scalability, often setting industry benchmarks. Keysight’s expertise in high-frequency and high-speed testing gives it a competitive edge in rapidly evolving sectors like 6G and AI-driven automation.

Revenue Profitability And Efficiency

Keysight reported revenue of $4.98 billion for FY 2024, with net income of $614 million, reflecting a 12.3% net margin. Diluted EPS stood at $3.51, supported by disciplined cost management. Operating cash flow was robust at $1.05 billion, though capital expenditures of $154 million indicate ongoing investments in innovation and infrastructure. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

Keysight’s earnings power is evident in its consistent profitability and strong operating cash flow generation. The company’s capital efficiency is highlighted by its ability to fund R&D and growth initiatives while maintaining healthy margins. With no dividend payouts, Keysight retains earnings for reinvestment, aligning with its strategy to capitalize on high-growth technology trends.

Balance Sheet And Financial Health

Keysight maintains a solid balance sheet with $1.8 billion in cash and equivalents against $2.03 billion in total debt, indicating manageable leverage. The company’s liquidity position supports flexibility for strategic acquisitions or share repurchases. Its financial health is further reinforced by stable cash flows and a disciplined approach to capital allocation.

Growth Trends And Dividend Policy

Keysight’s growth is driven by demand for advanced testing solutions in 5G, automotive, and AI. The company does not pay dividends, opting instead to reinvest in innovation and market expansion. This strategy aligns with its focus on capturing long-term opportunities in emerging technologies, though it may limit appeal to income-focused investors.

Valuation And Market Expectations

Keysight’s valuation reflects its leadership in high-growth test and measurement markets. Investors likely price in continued innovation and sector tailwinds, though competitive pressures and R&D costs could weigh on multiples. The absence of dividends may also influence investor sentiment, with growth prospects being the primary driver of valuation.

Strategic Advantages And Outlook

Keysight’s strategic advantages include its technological leadership, diversified client base, and strong R&D pipeline. The outlook remains positive, supported by secular trends in 5G, automotive electrification, and AI. However, macroeconomic volatility and supply chain risks could pose challenges. The company’s focus on high-value solutions positions it well for sustained growth.

Sources

Company filings (10-K), investor presentations

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