Valuation Waters Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 10:26:43 2026-06-08 EDT			5-day change	1st Jan Change
476.58 ^BRL	+11.39%		-.--%	-9.22%

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	40,495	-	-
Change	-	-10.51%	-4.35%	13.16%	2.66%	79.08%	-	-
Enterprise Value (EV) ¹	23,687	21,445	21,426	23,329	23,433	44,524	43,052	41,745
Change	-	-9.46%	-0.09%	8.88%	0.45%	90.01%	-3.31%	-3.04%
P/E	33.4x	29.2x	30.4x	34.6x	35.3x	88x	35.7x	35.6x
PBR	61.6x	41x	17x	12.1x	8.86x	2.45x	2.31x	2.1x
PEG	-	5.82x	-4.01x	-28.85x	75.61x	-1.6x	0x	190.41x
Capitalization / Revenue	8.16x	6.85x	6.58x	7.45x	7.14x	6.26x	5.69x	5.37x
EV / Revenue	8.5x	7.22x	7.25x	7.89x	7.4x	6.88x	6.05x	5.53x
EV / EBITDA	24.5x	20.9x	19.9x	21.1x	20x	20.9x	18x	15.9x
EV / EBIT	28.2x	23.9x	23.5x	25.5x	24.3x	24.5x	20.6x	18.3x
EV / FCF	40.4x	49.2x	48.5x	37.6x	43.4x	55.5x	27x	22.4x
FCF Yield	2.47%	2.03%	2.06%	2.66%	2.3%	1.8%	3.71%	4.47%
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	412.17	412.17	412.17
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
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
WATERS CORPORATION	88.32x	6.9x	20.94x	-.--%	40.63B
GE HEALTHCARE TECHNOLOGIES INC.	15.8x	1.81x	10.13x	0.22%	33.33B
Average	35.16x	5.67x	18.19x	0.51%	88.88B
Weighted average by Cap.	34.24x	6.33x	19.58x	0.42%