Valuation Waters Corporation

Stocks

Real-time Estimate Cboe BZX 14:34:06 2026-08-14 EDT			5-day change	1st Jan Change
412.07 ^USD	-0.35%		+1.40%	+8.62%

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	40,627	-	-
Change	-	-10.51%	-4.35%	13.16%	2.66%	79.66%	-	-
Enterprise Value (EV) ¹	23,687	21,445	21,426	23,329	23,433	44,656	43,183	41,877
Change	-	-9.46%	-0.09%	8.88%	0.45%	90.57%	-3.3%	-3.03%
P/E	33.4x	29.2x	30.4x	34.6x	35.3x	88.3x	35.8x	35.7x
PBR	61.6x	41x	17x	12.1x	8.86x	2.45x	2.32x	2.1x
PEG	-	5.82x	-4.01x	-28.85x	75.61x	-1.6x	0x	190.94x
Capitalization / Revenue	8.16x	6.85x	6.58x	7.45x	7.14x	6.28x	5.71x	5.38x
EV / Revenue	8.5x	7.22x	7.25x	7.89x	7.4x	6.9x	6.07x	5.55x
EV / EBITDA	24.5x	20.9x	19.9x	21.1x	20x	20.9x	18x	16x
EV / EBIT	28.2x	23.9x	23.5x	25.5x	24.3x	24.6x	20.7x	18.3x
EV / FCF	40.4x	49.2x	48.5x	37.6x	43.4x	55.7x	27x	22.5x
FCF Yield	2.47%	2.03%	2.06%	2.66%	2.3%	1.8%	3.7%	4.45%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	11.17	11.73	10.84	10.71	10.76	4.682	11.56	11.58
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,786	2,972	2,956	2,958	3,165	6,467	7,117	7,547
EBITDA ¹	965.9	1,029	1,079	1,108	1,171	2,133	2,398	2,618
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	4,029	2,557	1,250
Reference price ²	372.60	342.58	329.23	370.98	379.83	413.51	413.51	413.51
Nbr of stocks (in thousands)	61,036	59,408	59,127	59,376	59,535	98,248	-	-
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	88.32x	6.9x	20.94x	-.--%	40.63B
THERMO FISHER SCIENTIFIC, INC.	29.68x	5.26x	20.18x	0.31%	220B
DANAHER CORPORATION	34.17x	6.2x	19.65x	0.71%	143B
INTUITIVE SURGICAL, INC.	44.03x	11.48x	25.39x	-.--%	142B
BOSTON SCIENTIFIC CORPORATION	19.33x	3.91x	12.72x	-.--%	74.91B
EDWARDS LIFESCIENCES CORPORATION	36.58x	7.36x	23.27x	-.--%	53.35B
SIEMENS HEALTHINEERS AG	19.47x	2.33x	11.67x	2.62%	50.13B
AGILENT TECHNOLOGIES, INC.	29.03x	5.79x	19.8x	0.69%	42.16B
GE HEALTHCARE TECHNOLOGIES INC.	15.8x	1.81x	10.13x	0.22%	33.33B
RESMED, INC.	21.41x	5.64x	14.38x	1.07%	32.71B
Average	33.78x	5.67x	17.81x	0.56%	83.26B
Weighted average by Cap.	33.74x	6.30x	19.38x	0.45%