Agilent Technologies, Inc. (A) DCF Valuation

Agilent Technologies, Inc. (A) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Agilent Technologies, Inc. (A) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to determine Agilent Technologies, Inc.'s intrinsic value? Our (A) DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment decisions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 5,339.0 6,319.0 6,848.0 6,833.0 6,510.0 6,864.5 7,238.3 7,632.4 8,048.0 8,486.3
Revenue Growth, % 0 18.36 8.37 -0.21904 -4.73 5.45 5.45 5.45 5.45 5.45
EBITDA 1,353.0 1,725.0 1,994.0 1,703.0 1,488.0 1,778.4 1,875.3 1,977.4 2,085.1 2,198.6
EBITDA, % 25.34 27.3 29.12 24.92 22.86 25.91 25.91 25.91 25.91 25.91
Depreciation 308.0 321.0 317.0 271.0 .0 266.9 281.5 296.8 313.0 330.0
Depreciation, % 5.77 5.08 4.63 3.97 0 3.89 3.89 3.89 3.89 3.89
EBIT 1,045.0 1,404.0 1,677.0 1,432.0 1,488.0 1,511.5 1,593.8 1,680.6 1,772.1 1,868.6
EBIT, % 19.57 22.22 24.49 20.96 22.86 22.02 22.02 22.02 22.02 22.02
Total Cash 1,441.0 1,575.0 1,053.0 1,590.0 1,329.0 1,523.6 1,606.5 1,694.0 1,786.3 1,883.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,038.0 1,172.0 1,405.0 1,291.0 1,324.0
Account Receivables, % 19.44 18.55 20.52 18.89 20.34
Inventories 720.0 830.0 1,038.0 1,031.0 972.0 985.7 1,039.4 1,096.0 1,155.7 1,218.6
Inventories, % 13.49 13.13 15.16 15.09 14.93 14.36 14.36 14.36 14.36 14.36
Accounts Payable 354.0 446.0 580.0 418.0 540.0 502.1 529.4 558.2 588.6 620.7
Accounts Payable, % 6.63 7.06 8.47 6.12 8.29 7.31 7.31 7.31 7.31 7.31
Capital Expenditure -119.0 -189.0 -291.0 -298.0 -378.0 -269.6 -284.3 -299.8 -316.1 -333.3
Capital Expenditure, % -2.23 -2.99 -4.25 -4.36 -5.81 -3.93 -3.93 -3.93 -3.93 -3.93
Tax Rate, % 15.25 15.25 15.25 15.25 15.25 15.25 15.25 15.25 15.25 15.25
EBITAT 892.3 1,249.1 1,398.2 1,326.1 1,261.0 1,315.3 1,386.9 1,462.4 1,542.0 1,626.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -322.7 1,229.1 1,117.2 1,258.1 1,031.0 1,243.2 1,284.7 1,354.7 1,428.4 1,506.2
WACC, % 9.06 9.07 9.05 9.08 9.06 9.06 9.06 9.06 9.06 9.06
PV UFCF
SUM PV UFCF 5,249.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,566
Terminal Value 30,935
Present Terminal Value 20,047
Enterprise Value 25,297
Net Debt 2,061
Equity Value 23,236
Diluted Shares Outstanding, MM 291
Equity Value Per Share 79.85

What You Will Get

  • Real A (Agilent Technologies) Financials: Includes historical and forecasted data for accurate valuation.
  • Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are calculated dynamically.
  • Scenario Analysis: Test multiple scenarios to evaluate Agilent’s future performance.
  • Clear and Intuitive Design: Built for professionals yet accessible for beginners.

Key Features

  • 🔍 Real-Life A Agilent Financials: Pre-filled historical and projected data for Agilent Technologies, Inc. (A).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Agilent’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Agilent’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Agilent Technologies, Inc.'s (A) preloaded data.
  • 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Confidence: Share professional valuation insights to bolster your decision-making process.

Why Choose Agilent Technologies, Inc. (A)?

  • Innovative Solutions: Benefit from cutting-edge technology tailored for your analytical needs.
  • Enhance Efficiency: Streamlined processes and products help you achieve results faster.
  • Comprehensive Support: Access expert assistance and resources to maximize your investment.
  • Data-Driven Insights: Leverage advanced analytics for informed decision-making.
  • Industry Leader: Trusted by professionals worldwide for quality and reliability.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment of Agilent Technologies, Inc. (A).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding Agilent Technologies, Inc. (A).
  • Students and Educators: Utilize real-world data to enhance the learning and practice of financial modeling techniques.
  • Tech Enthusiasts: Gain insights into the valuation processes of technology companies like Agilent Technologies, Inc. (A).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Agilent Technologies, Inc. (A).
  • Real-World Data: Agilent’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results specific to Agilent Technologies, Inc. (A).

No products were found matching.