In partnership with

Own a Home? Unlock Lower Auto Insurance Rates

Owning a home gets you equity, a place that’s all yours, and now, better auto insurance rates. Drivers who own their home, own multiple cars, and have a clean driving record can save big by comparing insurance rates. And now, with EverQuote, that process is easier than ever.

EverQuote is a smart insurance marketplace built for people like you. We simplify the entire process:

• Quick & Easy: Stop filling out the same forms repeatedly.

• Maximum Savings: We connect you with trusted national and local carriers.

• Confidence in Coverage: Our platform helps you compare and confidently select the perfect policy.

You deserve great coverage without the headache.

Click to get started!

Agilent DCF Stock Analysis.

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 3.98%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 4.5%

Historical Data

Revenue growth in the last 10 years (CAGR): 5.33%

Earnings growth in the last 10 years (CAGR): 12.39%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): -1.81%

Future Assumptions

End of Year FCF growth: 4.5%

Growth until end of 2026: 9%

Growth until end of 2034: 5%

Perpetual growth: 3%

Net Debt: 2.059B

Outstanding Stock Options Present Value Assumption: $0.012B

Restricted Stock Units Present Value Assumption: $0.311B

Stock Valuation based on these assumptions: $103

Last update 11/16/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Agilent (A) and I don’t plan to add a position in the coming days.