Agilent Technologies Inc (A) is overvalued and Danaher Corp (DHR) is overvalued.
Both trade above our estimate of their intrinsic value. A is the closer of the two: -105%, against -137% for DHR.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 10.5% (average of 3 methods) values the shares at $81.41; the price of $167.26 is 105% above that value, and 71% of that value comes from beyond year five.
Leak Score 55/100 on 10 of 12 signals
Discounting its cash flows at 9.1% (average of 3 methods) values the shares at $93.43; the price of $221.09 is 137% above that value, and 75% of that value comes from beyond year five.
Leak Score 45/100 on 10 of 12 signals
| Metric | A | DHR |
|---|---|---|
| Verdict | Overvalued | Overvalued |
| Price | $167.26 | $221.09 |
| Intrinsic value | $81.41 | $93.43 |
| Margin of safety | -105% | -137% |
| Leak Score | 55/100 (10/12) | 45/100 (10/12) |
| Market cap | $47.2B | $155.4B |
| Revenue growth, 5 years | 5.4% | 2.0% |
| Operating margin | 24.1% | 21.2% |
| Net margin | 19.5% | 16.0% |
| Return on equity | 21.0% | 7.6% |
| Debt to equity | 0.54 | 0.53 |
| P/E | 32.9x | 39.3x |
| Forward P/E | 24.8x | 23.8x |
| P/B | 6.4x | 3.0x |
| Dividend yield | 0.6% | 0.6% |