Valuation Waters Corporation BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:44:01 2026-07-21 EDT			5-day change	1st Jan Change
320.40 ^EUR	+1.78%		-2.29%	-0.68%

07-15	TD Cowen Adjusts Price Target on Waters to $408 From $385, Keeps Hold Rating	MT
07-14	Goldman Sachs Adjusts Price Target on Waters to $425 From $380, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,742	20,352	19,466	22,027	22,613	36,088	-	-
Change	-	-10.51%	-4.35%	13.16%	2.66%	59.59%	-	-
Enterprise Value (EV) ¹	23,687	21,445	21,426	23,329	23,433	40,135	38,816	37,266
Change	-	-9.46%	-0.09%	8.88%	0.45%	71.28%	-3.29%	-3.99%
P/E	33.4x	29.2x	30.4x	34.6x	35.3x	44.5x	27.9x	26.8x
PBR	61.6x	41x	17x	12.1x	8.86x	2.07x	1.94x	1.73x
PEG	-	5.82x	-4.01x	-28.85x	75.61x	-1.9x	0.5x	6.35x
Capitalization / Revenue	8.16x	6.85x	6.58x	7.45x	7.14x	5.6x	5.08x	4.77x
EV / Revenue	8.5x	7.22x	7.25x	7.89x	7.4x	6.23x	5.46x	4.92x
EV / EBITDA	24.5x	20.9x	19.9x	21.1x	20x	19.1x	16.3x	14.4x
EV / EBIT	28.2x	23.9x	23.5x	25.5x	24.3x	22.1x	18.6x	16.3x
EV / FCF	40.4x	49.2x	48.5x	37.6x	43.4x	43.7x	26.5x	22.8x
FCF Yield	2.47%	2.03%	2.06%	2.66%	2.3%	2.29%	3.77%	4.39%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	11.17	11.73	10.84	10.71	10.76	8.251	13.15	13.71
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,786	2,972	2,956	2,958	3,165	6,442	7,111	7,569
EBITDA ¹	965.9	1,029	1,079	1,108	1,171	2,097	2,379	2,592
EBIT ¹	841.4	898.1	912.9	916.3	964.4	1,817	2,087	2,283
Net income ¹	692.8	707.8	642.2	637.8	642.6	755.5	1,199	1,169
Net Debt ¹	944.6	1,093	1,960	1,301	819.6	4,047	2,728	1,178
Reference price ²	372.60	342.58	329.23	370.98	379.83	367.55	367.55	367.55
Nbr of stocks (in thousands)	61,036	59,408	59,127	59,376	59,535	98,186	-	-
Announcement Date	2/1/22	2/15/23	2/6/24	2/12/25	2/9/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THERMO FISHER SCIENTIFIC, INC.	26.35x	4.74x	18.23x	0.35%	196B
DANAHER CORPORATION	32.72x	6.26x	19.8x	0.71%	142B
INTUITIVE SURGICAL, INC.	38.39x	10.06x	22.23x	-.--%	125B
BOSTON SCIENTIFIC CORPORATION	15.65x	3.32x	10.71x	-.--%	65.06B
EDWARDS LIFESCIENCES CORPORATION	30.31x	6.77x	21.6x	-.--%	48.94B
SIEMENS HEALTHINEERS AG	18.74x	2.15x	11.16x	2.8%	44.9B
AGILENT TECHNOLOGIES, INC.	25.33x	5.05x	17.25x	0.79%	36.79B
RESMED, INC.	18.77x	4.92x	12.65x	1.23%	28.65B
GE HEALTHCARE TECHNOLOGIES INC.	14.13x	1.58x	8.79x	0.23%	28.58B
Average	24.49x	4.98x	15.82x	0.68%	79.54B
Weighted average by Cap.	27.70x	5.72x	17.69x	0.51%