/
DCF Valuation
Base-case fair value
$109.49
Intrinsic $145.99 · 25% MOS
Current price: $329.83
Base-case summary
Our base-case DCF for Keysight Technologies, Inc. (KEYS) projects 10 years of free cash flow growth at 3.4% for years 1–5 and 1.7% for years 6–10, anchored to 3.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.4B in trailing free cash flow, this produces an intrinsic value of $145.99 per share. A 25% safety margin gives a fair value of $109.49, suggesting the stock is currently 67% overvalued against the $329.83 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.4B
Cash & equivalents
$2.4B
Total debt
$2.8B
Shares outstanding
173M