Valuation Waters Corporation

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-08-07 EDT			5-day change	1st Jan Change
406.86 ^USD	+1.79%		+7.83%	+7.12%

08-06	Becton Dickinson raises lower end of annual profit forecast on drug delivery devices strength	RE
08-05	Goldman Sachs Adjusts Waters Price Target to $465 From $425	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	39,948	-	-
Change	-	-10.51%	-4.35%	13.16%	2.66%	76.66%	-	-
Enterprise Value (EV) ¹	23,687	21,445	21,426	23,329	23,433	43,789	42,402	41,074
Change	-	-9.46%	-0.09%	8.88%	0.45%	86.87%	-3.17%	-3.13%
P/E	33.4x	29.2x	30.4x	34.6x	35.3x	82.6x	35.2x	35.1x
PBR	61.6x	41x	17x	12.1x	8.86x	2.4x	2.27x	2.05x
PEG	-	5.82x	-4.01x	-28.85x	75.61x	-1.5x	0x	122.02x
Capitalization / Revenue	8.16x	6.85x	6.58x	7.45x	7.14x	6.18x	5.61x	5.29x
EV / Revenue	8.5x	7.22x	7.25x	7.89x	7.4x	6.77x	5.96x	5.44x
EV / EBITDA	24.5x	20.9x	19.9x	21.1x	20x	20.5x	17.7x	15.7x
EV / EBIT	28.2x	23.9x	23.5x	25.5x	24.3x	24.1x	20.3x	18x
EV / FCF	40.4x	49.2x	48.5x	37.6x	43.4x	54.6x	26.6x	22x
FCF Yield	2.47%	2.03%	2.06%	2.66%	2.3%	1.83%	3.77%	4.54%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	11.17	11.73	10.84	10.71	10.76	4.924	11.56	11.59
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,786	2,972	2,956	2,958	3,165	6,467	7,116	7,546
EBITDA ¹	965.9	1,029	1,079	1,108	1,171	2,133	2,397	2,619
EBIT ¹	841.4	898.1	912.9	916.3	964.4	1,818	2,091	2,283
Net income ¹	692.8	707.8	642.2	637.8	642.6	459.1	1,183	1,086
Net Debt ¹	944.6	1,093	1,960	1,301	819.6	3,841	2,455	1,126
Reference price ²	372.60	342.58	329.23	370.98	379.83	406.86	406.86	406.86
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WATERS CORPORATION	82.62x	6.77x	20.53x	-.--%	39.95B
THERMO FISHER SCIENTIFIC, INC.	29.58x	5.25x	20.13x	0.31%	220B
DANAHER CORPORATION	34.32x	6.23x	19.73x	0.71%	144B
INTUITIVE SURGICAL, INC.	41.56x	10.81x	23.9x	-.--%	134B
BOSTON SCIENTIFIC CORPORATION	18.44x	3.75x	12.19x	-.--%	71.46B
EDWARDS LIFESCIENCES CORPORATION	35.45x	7.13x	22.57x	-.--%	51.71B
SIEMENS HEALTHINEERS AG	19.79x	2.35x	11.8x	2.58%	50.84B
AGILENT TECHNOLOGIES, INC.	28.39x	5.64x	19.27x	0.7%	41.23B
GE HEALTHCARE TECHNOLOGIES INC.	15.37x	1.77x	9.89x	0.22%	32.42B
RESMED, INC.	20.02x	5.26x	13.42x	1.15%	30.57B
Average	32.55x	5.50x	17.34x	0.57%	81.56B
Weighted average by Cap.	32.78x	6.10x	18.93x	0.46%