Valuation West Pharmaceutical Services, Inc.

Stocks

Market Closed - NYSE 16:00:03 2026-10-16 EDT			5-day change	1st Jan Change
384.02 ^USD	+0.26%		+4.92%	+39.57%

10-13	TD Cowen Adjusts Price Target on West Pharmaceutical Services to $420 From $410	MT
10-07	Evercore ISI Adjusts West Pharmaceutical Services Price Target to $440 From $410	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,744	17,424	26,053	23,723	19,795	27,026	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	36.53%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	26,522	26,052	25,684
Change	-	-51.82%	51.78%	-7.74%	-18.07%	38.09%	-1.77%	-1.41%
P/E	54.1x	30.4x	44.7x	49x	40.5x	44.8x	38.9x	34.8x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	8.55x	7.55x	6.72x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.7x	2.6x	2.9x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	8.01x	7.53x	7x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	7.86x	7.26x	6.65x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	28.2x	25x	22.2x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	35x	30.7x	26.8x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	61.6x	45.9x	35.4x
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	1.62%	2.18%	2.82%
Dividend per Share ²	0.69	0.74	0.78	0.82	0.85	0.9025	0.9729	1.118
Rate of return	0.15%	0.31%	0.22%	0.25%	0.31%	0.24%	0.25%	0.29%
EPS ²	8.67	7.73	7.88	6.69	6.79	8.575	9.865	11.04
Distribution rate	7.96%	9.57%	9.9%	12.3%	12.5%	10.5%	9.86%	10.1%
Net sales ¹	2,832	2,887	2,950	2,893	3,074	3,375	3,587	3,860
EBITDA ¹	884.7	882.6	827.9	728.2	793.8	939.3	1,040	1,159
EBIT ¹	762.4	762	690.6	572.8	622.4	757.1	848.8	957
Net income ¹	661.8	585.9	593.4	492.7	493.7	618.7	709.6	798.1
Net Debt ¹	-	-685.4	-647.1	-282	-588.5	-503.3	-973.5	-1,342
Reference price ²	469.01	235.35	352.12	327.56	275.14	384.02	384.02	384.02
Nbr of stocks (in thousands)	74,080	74,033	73,990	72,422	71,943	70,376	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/13/25	2/12/26	-	-	-

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.($)
WEST PHARMACEUTICAL SERVICES, INC.	44.78x	7.86x	28.24x	0.23%	27.03B
ABBOTT LABORATORIES	30.95x	4.09x	15.82x	2.45%	181B
MEDTRONIC PLC	20.26x	3.52x	12.59x	2.99%	116B
STRYKER CORPORATION	22.94x	4.49x	15.68x	1.22%	113B
ESSILORLUXOTTICA	27.35x	2.68x	10.75x	2.64%	79.83B
CENCORA, INC.	18.7x	0.22x	13.49x	0.7%	65.06B
HOYA CORPORATION	31.23x	7.77x	20x	1.28%	54.35B
BECTON, DICKINSON AND COMPANY	36.95x	3.53x	12.1x	2.05%	52.23B
IDEXX LABORATORIES, INC.	37.95x	9.42x	26.36x	-.--%	44.15B
DEXCOM, INC.	34.57x	6.06x	19.03x	-.--%	32.47B
Average	30.57x	4.96x	17.41x	1.36%	76.56B
Weighted average by Cap.	28.21x	4.33x	15.81x	1.79%