FMP

FMP

Enter

A - Agilent Technologies...

photo-url-https://images.financialmodelingprep.com/symbol/A.png

Agilent Technologies, Inc.

A

NYSE

Agilent Technologies, Inc. provides application focused solutions to the life sciences, diagnostics, and applied chemical markets worldwide. The Life Sciences and Applied Markets segment offers liquid chromatography systems and components; liquid chromatography mass spectrometry systems; gas chromatography systems and components; gas chromatography mass spectrometry systems; inductively coupled plasma mass spectrometry instruments; atomic absorption instruments; microwave plasma-atomic emission spectrometry instruments; inductively coupled plasma optical emission spectrometry instruments; raman spectroscopy; cell analysis plate based assays; flow cytometer; real-time cell analyzer; cell imaging systems; microplate reader; laboratory software; information management and analytics; laboratory automation and robotic systems; dissolution testing; vacuum pumps, and measurement technologies. The Diagnostics and Genomics segment provides arrays for DNA mutation detection, genotyping, gene copy number determination, identification of gene rearrangements, DNA methylation profiling, gene expression profiling, next generation sequencing, target enrichment and genetic data management, and interpretation support software; and produces synthesized oligonucleotide. It also offers immunohistochemistry in situ hybridization, and hematoxylin and eosin staining and special staining; consumables, and software for quality control analysis of nucleic acid samples; and reagents for use in turbidimetry and flow cytometry, as well as develops liquid-based pharmacodiagnostics. The Agilent CrossLab segment provides GC and LC columns, sample preparation products, custom chemistries, and laboratory instrument supplies; and startup, operational, training, compliance support, software as a service, asset management, and consultation services. The company markets its products through direct sales, distributors, resellers, manufacturer's representatives, and electronic commerce. Agilent Technologies, Inc. was incorporated in 1999 and is headquartered in Santa Clara, California.

121.18 USD

3.85 (3.18%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

5.34B

6.32B

6.85B

6.83B

6.51B

6.86B

7.24B

7.63B

8.05B

8.49B

Revenue %

-

18.36

8.37

-0.22

-4.73

5.45

5.45

5.45

5.45

Operating Cash Flow

921M

1.49B

1.31B

1.77B

1.75B

1.55B

1.63B

1.72B

1.81B

1.91B

Operating Cash Flow %

17.25

23.5

19.16

25.93

26.9

22.55

22.55

22.55

22.55

Cap Ex

-119M

-189M

-291M

-298M

-378M

-269.59M

-284.27M

-299.75M

-316.08M

-333.29M

Cap Ex %

-2.23

-2.99

-4.25

-4.36

-5.81

-3.93

-3.93

-3.93

-3.93

Free Cash Flow

802M

1.3B

1.02B

1.47B

1.37B

1.28B

1.35B

1.42B

1.5B

1.58B

Weighted Average Cost Of Capital

Price

121.18

Beta

Diluted Shares Outstanding

291M

Costof Debt

4.09

Tax Rate

After Tax Cost Of Debt

3.47

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

3.39B

Total Equity

35.26B

Total Capital

38.65B

Debt Weighting

8.77

Equity Weighting

91.23

Wacc

8.83

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

5.34B

6.32B

6.85B

6.83B

6.51B

6.86B

7.24B

7.63B

8.05B

8.49B

Operating Cash Flow

921M

1.49B

1.31B

1.77B

1.75B

1.55B

1.63B

1.72B

1.81B

1.91B

Cap Ex

-119M

-189M

-291M

-298M

-378M

-269.59M

-284.27M

-299.75M

-316.08M

-333.29M

Free Cash Flow

802M

1.3B

1.02B

1.47B

1.37B

1.28B

1.35B

1.42B

1.5B

1.58B

Wacc

8.83

8.83

8.83

8.83

8.83

Pv Lfcf

1.17B

1.14B

1.1B

1.07B

1.04B

Sum Pv Lfcf

5.52B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.83

Free Cash Flow T1

1.64B

Terminal Value

34.04B

Present Terminal Value

22.3B

Intrinsic Value

Enterprise Value

27.82B

Net Debt

2.06B

Equity Value

25.76B

Diluted Shares Outstanding

291M

Equity Value Per Share

88.52

Projected DCF

88.52 -0.369%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2024 © Financial Modeling Prep