Valuation Waters Corporation BOERSE MUENCHEN
Stocks
WAZ
US9418481035
Advanced Medical Equipment & Technology
|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 329.80 EUR | +2.17% |
|
+5.50% | +1.23% |
| 06-29 | Waters Corporation(NYSE:WAT) dropped from Russell Midcap Growth Benchmark | CI |
| 06-29 | Waters Corporation(NYSE:WAT) dropped from Russell 1000 Value-Defensive Index | CI |
Company Valuation: Waters Corporation
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 | 36,824 | - | - |
| Change | - | -10.51% | -4.35% | 13.16% | 2.66% | 62.84% | - | - |
| Enterprise Value (EV) 1 | 23,687 | 21,445 | 21,426 | 23,329 | 22,613 | 41,005 | 39,687 | 38,154 |
| Change | - | -9.46% | -0.09% | 8.88% | -3.07% | 81.33% | -3.21% | -3.86% |
| P/E | 33.4x | 29.2x | 30.4x | 34.6x | 35.3x | 45.5x | 28.5x | 27.4x |
| PBR | 61.6x | 41x | 17x | 12.1x | 8.86x | 2.1x | 1.96x | 1.74x |
| PEG | - | 5.82x | -4.01x | -28.85x | 75.61x | -2x | 0.5x | 6.49x |
| Capitalization / Revenue | 8.16x | 6.85x | 6.58x | 7.45x | 7.14x | 5.72x | 5.18x | 4.88x |
| EV / Revenue | 8.5x | 7.22x | 7.25x | 7.89x | 7.14x | 6.37x | 5.58x | 5.06x |
| EV / EBITDA | 24.5x | 20.9x | 19.9x | 21.1x | 19.3x | 19.6x | 16.7x | 14.8x |
| EV / EBIT | 28.2x | 23.9x | 23.5x | 25.5x | 23.4x | 22.6x | 19x | 16.8x |
| EV / FCF | 40.4x | 49.2x | 48.5x | 37.6x | 41.9x | 42.1x | 27.7x | 24.6x |
| FCF Yield | 2.47% | 2.03% | 2.06% | 2.66% | 2.39% | 2.37% | 3.6% | 4.07% |
| 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 | 6,440 | 7,111 | 7,543 |
| EBITDA 1 | 965.9 | 1,029 | 1,079 | 1,108 | 1,171 | 2,089 | 2,379 | 2,584 |
| EBIT 1 | 841.4 | 898.1 | 912.9 | 916.3 | 964.4 | 1,817 | 2,084 | 2,275 |
| 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 | - | 4,182 | 2,864 | 1,330 |
| Reference price 2 | 372.60 | 342.58 | 329.23 | 370.98 | 379.83 | 375.04 | 375.04 | 375.04 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.36x | 4.59x | 17.67x | 0.37% | 186B | |
| 44.58x | 11.67x | 26.12x | -.--% | 141B | |
| 30.71x | - | - | 0.74% | 135B | |
| 15.97x | 3.32x | 10.72x | -.--% | 63.44B | |
| 32.51x | 7.26x | 23.1x | -.--% | 52.09B | |
| 17.95x | 2.08x | 10.66x | 2.94% | 43.6B | |
| 25.8x | 5.15x | 17.79x | 0.77% | 37.52B | |
| 14.62x | 1.63x | 9.1x | 0.24% | 29.12B | |
| 18.72x | 4.92x | 12.69x | 1.22% | 28.14B | |
| Average | 25.14x | 5.08x | 15.98x | 0.7% | 79.54B | |
| Weighted average by Cap. | 28.71x | 6.12x | 18.26x | 0.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WAT Stock
- WAZ Stock
- Valuation Waters Corporation
Select your edition
All financial news and data tailored to specific country editions
